The management of Zigby Manufacturing prepared the following balance sheet for March 31. Assets Cash Accounts receivable Raw materials inventory Finished goods inventory Equipment Less: Accumulated depreciation ZIGBY MANUFACTURING Balance Sheet March 31 Liabilities and Equity 40,000 Liabilities 344,400 Accounts payable 98,500 Loan payable 325,540 Long-term note payable Equity 450,000 Common stock Retained earnings 1,258,440 Total liabilities and equity 201,000 12,000 500,000 713,000 600,000 150,000 335,000 210,440 545,440 1,258,440 Total assets To prepare a master budget for April, May, and June, management gathers the following information. a . Sales for March total 20,500 units. Budgeted sales in units follow: April, 20,500 ; May, 19,500; June, 20,000; and July, 20,500 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 materials 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 4,925 pounds. The budgeted June 30 ending raw materials inventory is 4,000 pounds. Each finished unit requires 0.50 pound of direct materials. Company policy calls for a given month's ending finished goods inventory to equal 80% of the next month's budgeted unit sales. The March 31 finished goods inventory is 16,400 units. d . Each finished unit requires 0.50 hour of direct labor at a rate of $15 per hour. The predetermined variable overhead rate is $2.70 per direct labor hourDepreciation of $20,000 per month is the only fixed

The management of Zigby Manufacturing prepared the following balance sheet for March 31. To prepare a master budget for April, Moy, and Jane, management gathers the following information. a. Sales for March total 20,500 unis, Budgeted sales in units follow: April, 20,500; May, 19,500; June, 20,000; and July, 20,500 , The product's selling price is $24.00 per unit and its total product cost is $19.85 per unit, b. Row materials imventory consists solely of direct materials that cost $20 per pound. Company policy cails for a given month's ending materials inventory to equal 50% of the next month's diect materials requirements. The March 31 raw materials inventory is 4,925 Pounds. The budgeted June 30 ending raw materials imventory is 4.000 pounds. Each finished unit reauires 0.50 pound of direct materials. c. Company policy calls for a glven month's ending finished goods inventory to equal 80% of the next month's budgeted unit sales. The March 31 finished goods inventory is 16,400 units. d. Each finished unit requires 0.50 hour of direct labor at a rate of $15 per hour, e. The predetermined variable overhead rate is $2.70 per direct labor hour. Depreciation of $20,000 per month is the only fixed factory overhead item. f. Sales commissions of 8% of sales are paid in the month of the sales. The sales manager's monthiy salary is $3,000. 9. Monthiy general and administrative expenses include 512,000 for administrative 5alarie5 and 0.9% monthly interest on the longterm note payable. h. The compary budgets 30% of sales to be for cash and the remaining 70% on credit. Credit sales aro collected in full in the month factory overhead item. f. Sales commissions of 8% of sales are paid in the month of the sales. The sales manager's monthly solary is $3,000. 9. Monthly general and administrative expenses include $12.000 for administrative salaries and 0.9% monthly interest on the fongterm 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) L. All raw materials purchases are on credit, and accounts payable are solely tied to raw materials purchases. Raw materials purchases are fully paid in the next month (none are paid in the month of purchase). 1. The minimum ending cash balance for all months is $40,000. If necessary, the compary borrows enough cash using a toan to reoch the minimum. Loans require an interest payment of 1% at each month-end foefore any repayment. If the month-end preliminary cash balance exceeds the minimum, the excess will be used to repay any loans. k. Dividends of $10,000 are budgeted to be declared and paid in May; 1. 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 poid in the third calendar quartet. m. Equipment purchases of $100,000 are budgeted for the last day of June. Required: Prepare the following budgets for the months of Apri, May, and June: 1. Sales budget. 2. Production budget. 3. Direct materials budget. 4. Direct labor budget. 5. Factory overhead budget. 6. Selling expense budget. 7. General and administrative expense budget. 8. Schedule of cash receipts. 9. Schedule of cash payments for direct materials. 10. Cash budget. 11. Budgeted income statement for entire second quarter (not monthly). 12. Budgeted balance sheet at June 30 . 12. Budgeted balance sheet at June 30 . Complete this question by entering your answers in the tabs below. Factory overhead budget. (Round variable overhead rate values to 2 decimal places.) Complete this question by entering your answers in the tabs below. Selling expense budget. 12. DuUgeter valdice'street di junte su. Complete this question by entering your answers in the tabs below. General and administrative expense budget