Selling expense budget. Factory overhead budget. Note: Round variable overhead rate values to 2 decimal places. \begin{tabular}{|c|c|c|c|c|} \hline \multicolumn{5}{|c|}{ ZIGBY MANUFACTURING } \\ \hline \multicolumn{5}{|c|}{ Production Budget } \\ \hline & April & May & June & Total \\ \hline \multicolumn{5}{|l|}{ Budgeted sales units } \\ \hline \\ \hline Next period budgeted sales units & 23,400 & 24,000 & 24,600 & \\ \hline Ratio of inventory to future sales & 80% & 80% & 80% & \\ \hline \multicolumn{5}{|l|}{ Desired ending inventory units } \\ \hline \multicolumn{5}{|l|}{ Total required units } \\ \hline & & & & \\ \hline Units to produce & & & & \\ \hline \end{tabular} Direct materials budget. Note: Round per unit values to 2 decimal places. General and administrative expense budget. Direct labor budget. Note: Round per unit values to 2 decimal places. Problem 22-4A (Algo) Manufacturing: Preparation of a complete master budget LO P1, P2, P3 The management of Zigby Manufacturing prepared the following balance sheet for March 31 . 33 To prepare a master budget for April, May, and June, management gathers the following information. a. Sales for March total 24,600 units. Budgeted sales In units follow: April, 24,600; May, 23,400; June, 24,000; and July, 24,600. The product's selling price is $24.00 per unit and its total product cost is $19.85 per unit. b. Raw materials inventory consists solely of direct materlals that cost $20 per pound. Company policy calls for a given month's ending materials inventory to equal 50% of the next month's direct materials requirements. The March 31 raw materials inventory Is 5,910 pounds. The budgeted June 30 ending raw materlals inventory is 4,800 pounds. Each finlshed unlt requires 0.50 pound of direct materials. c. Company policy calls for a given month's ending finlshed goods inventory to equal 80% of the next month's budgeted unit sales. The March 31 finished goods inventory is 19,680 units. d. Each finished unit requires 0.50 hour of direct labor at a rate of $15 per hour. e. The predetermined varlable overhead rate is $2.70 per direct labor hour. Depreclation of $24,000 per month is the only fixed factory overhead item. f. Sales commissions of 8% of sales are pald in the month of the sales. The sales manager's monthly salary is $3,600. g. Monthly general and administrative expenses include $14,400 for administrative salarles and 0.9% monthly interest on the longterm note payable. h. The company budgets 30% of sales to be for cash and the remaining 70% on credit. Credit sales are collected in full in the month following the sale (no credit sales are collected in the month of sale). I. All raw materlals purchases are on credit, and accounts payable are solely tled to raw materlals purchases. Raw materlals purchases are fully paid in the next month (none are paid in the month of purchase). J. The minimum ending cash balance for all months is $48,000. If necessary, the company borrows enough cash using a loan to reach the minimum. Loans require an interest payment of 1% at each month-end (before any repayment). If the month-end preliminary cash balance exceeds the minimum, the excess will be used to repay any loans. k. Dividends of $12,000 are budgeted to be declared and paid in May. I. No cash payments for Income taxes are budgeted in the second calendar quarter. Income tax will be assessed at 35% in the quarter and budgeted to be pald in the third calendar quarter. m. Equipment purchases of $120,000 are budgeted for the last day of June. Selling expense budget. Factory overhead budget. Note: Round variable overhead rate values to 2 decimal places. \begin{tabular}{|c|c|c|c|c|} \hline \multicolumn{5}{|c|}{ ZIGBY MANUFACTURING } \\ \hline \multicolumn{5}{|c|}{ Production Budget } \\ \hline & April & May & June & Total \\ \hline \multicolumn{5}{|l|}{ Budgeted sales units } \\ \hline \\ \hline Next period budgeted sales units & 23,400 & 24,000 & 24,600 & \\ \hline Ratio of inventory to future sales & 80% & 80% & 80% & \\ \hline \multicolumn{5}{|l|}{ Desired ending inventory units } \\ \hline \multicolumn{5}{|l|}{ Total required units } \\ \hline & & & & \\ \hline Units to produce & & & & \\ \hline \end{tabular} Direct materials budget. Note: Round per unit values to 2 decimal places. General and administrative expense budget. Direct labor budget. Note: Round per unit values to 2 decimal places. Problem 22-4A (Algo) Manufacturing: Preparation of a complete master budget LO P1, P2, P3 The management of Zigby Manufacturing prepared the following balance sheet for March 31 . 33 To prepare a master budget for April, May, and June, management gathers the following information. a. Sales for March total 24,600 units. Budgeted sales In units follow: April, 24,600; May, 23,400; June, 24,000; and July, 24,600. The product's selling price is $24.00 per unit and its total product cost is $19.85 per unit. b. Raw materials inventory consists solely of direct materlals that cost $20 per pound. Company policy calls for a given month's ending materials inventory to equal 50% of the next month's direct materials requirements. The March 31 raw materials inventory Is 5,910 pounds. The budgeted June 30 ending raw materlals inventory is 4,800 pounds. Each finlshed unlt requires 0.50 pound of direct materials. c. Company policy calls for a given month's ending finlshed goods inventory to equal 80% of the next month's budgeted unit sales. The March 31 finished goods inventory is 19,680 units. d. Each finished unit requires 0.50 hour of direct labor at a rate of $15 per hour. e. The predetermined varlable overhead rate is $2.70 per direct labor hour. Depreclation of $24,000 per month is the only fixed factory overhead item. f. Sales commissions of 8% of sales are pald in the month of the sales. The sales manager's monthly salary is $3,600. g. Monthly general and administrative expenses include $14,400 for administrative salarles and 0.9% monthly interest on the longterm note payable. h. The company budgets 30% of sales to be for cash and the remaining 70% on credit. Credit sales are collected in full in the month following the sale (no credit sales are collected in the month of sale). I. All raw materlals purchases are on credit, and accounts payable are solely tled to raw materlals purchases. Raw materlals purchases are fully paid in the next month (none are paid in the month of purchase). J. The minimum ending cash balance for all months is $48,000. If necessary, the company borrows enough cash using a loan to reach the minimum. Loans require an interest payment of 1% at each month-end (before any repayment). If the month-end preliminary cash balance exceeds the minimum, the excess will be used to repay any loans. k. Dividends of $12,000 are budgeted to be declared and paid in May. I. No cash payments for Income taxes are budgeted in the second calendar quarter. Income tax will be assessed at 35% in the quarter and budgeted to be pald in the third calendar quarter. m. Equipment purchases of $120,000 are budgeted for the last day of June