The following information applies to the questions displayed below.] The management of Zigby Manufacturing prepared the following estimated balance sheet for March, 2015: ZIGBY MANUFACTURING Estimated Balance Sheet March 31, 2015 Assets Cash $ 30,000 Accounts receivable 464,100 Raw materials inventory 98,505 Finished goods inventory 450,840 Total current assets 1,043,445 Equipment, gross 620,000 Accumulated depreciation (160,000) Equipment, net 460,000 Total assets $ 1,503,445 Liabilities and Equity Accounts payable 206,405 Short-term notes payable 22,000 Total current liabilities $ 228,405 Long-term note payable 510,000 Total liabilities 738,405 Common stock 345,000 Retained earnings 420,040 Total stockholders equity 765,040 Total liabilities and equity $ 1,503,445 To prepare a master budget for April, May, and June of 2015, management gathers the following information. a. Sales for March total 22,100 units. Forecasted sales in units are as follows: April, 22,100; May, 19,100; June, 19,500; July, 22,100. Sales of 250,000 units are forecasted for the entire year. The products selling price is $30.00 per unit and its total product cost is $25.50 per unit. b. Company policy calls for a given months ending raw materials inventory to equal 50% of the next months materials requirements. The March 31 raw materials inventory is 4,925 units, which complies with the policy. The expected June 30 ending raw materials inventory is 4,500 units. Raw materials cost $20 per unit. Each finished unit requires 0.50 units of raw materials. c. Company policy calls for a given months ending finished goods inventory to equal 80% of the next months expected unit sales. The March 31 finished goods inventory is 17,680 units, which complies with the policy. d. Each finished unit requires 0.50 hours of direct labor at a rate of $25 per hour. e. Overhead is allocated based on direct labor hours. The predetermined variable overhead rate is $3.50 per direct labor hour. Depreciation of $25,290 per month is treated as fixed factory overhead. f. Sales representatives commissions are 6% of sales and are paid in the month of the sales. The sales managers monthly salary is $4,000. g. Monthly general and administrative expenses include $22,000 administrative salaries and 0.9% monthly interest on the long-term note payable. h. The company expects 30% of sales to be for cash and the remaining 70% on credit. Receivables are collected in full in the month following the sale (none is collected in the month of the sale). i. All raw materials purchases are on credit, and no payables arise from any other transactions. One months raw materials purchases are fully paid in the next month. J. The minimum ending cash balance for all months is $70,000. If necessary, the company borrows enough cash using a short-term note to reach the minimum. Short-term notes require an interest payment of 1% at each month-end (before any repayment). If the ending cash balance exceeds the minimum, the excess will be applied to repaying the short-term notes payable balance. K. Dividends of $20,000 are to be declared and paid in May. l. No cash payments for income taxes are to be made during the second calendar quarter. Income tax will be assessed at 40% in the quarter and paid in the third calendar quarter. m. Equipment purchases of $140,000 are budgeted for the last day of June. Required: Prepare the following budgets and other financial information as required. All budgets and other financial information should be prepared for the second calendar quarter, except as otherwise noted below. Round calculations up to the nearest whole dollar, except for the amount of cash sales, which should be rounded down to the nearest whole dollar:

ZIGBY MANUFACTURING Cash Budget April, May, and June 2015 April May June Beginning cash balance $30,000 Cash receipts from customers 663,000 636,000 576,600 Total cash available 693,000 Cash disbursements: Dividends 0 0 General & administrative salaries Loan interest 0 0 Long-term note interest Payments for direct labor Payments for raw materials Payments for variable overhead Purchases of equipment 0 0 Sales commissions Sales salaries Taxes paid 0 0 0 Total cash disbursements 0 0 0 Preliminary cash balance 0 Ending cash balance Loan balance April May June Loan balance - Beginning of month Additional loan (loan repayment) Loan balance - End of month .

Budgeted income statement for the entire first quarter (not for each month separately).

ZIGBY MANUFACTURING

Budgeted Income Statement For Three Months Ended June 30, 2015SalesCost of goods soldGross profitOperating expensesGeneral administrative salariesInterest expenseLong-term note interestSales commissionsSales salaries0Total operating expenses0Income before taxes0Income taxNet income$0