The management of Zigby Manufacturing prepared the following balance sheet for March 31, ZEBY MANUFACTURING Balance Sheet March 31 Assets Llabilities and Equity Cash $ 40,000 abilities Accounts receivable 344,400 Accounts payable $ 201,000 Raw materials Inventory 98,500 Loan payable 12,000 Finished goods inventory 325.540 Long-term note payable sco.co 5 713,000 Equipment 5600,000 Equity Less: Accumulated depreciation 150.000 450,000 Common stock 335.000 Retained earning 210.440 545,440 Total assets 312513,400 Total abilities and equity $3,250 640 To prepare a master budget for April, May, and Junie, management gathers the following information o. Sales for March total 20,500 units Budgeted sales in unts follow Apel 20500, 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 c. Company policy calls for a given month's ending finished goods inventory to equal 80% of the next months budgeted unit sales The March 31 finished goods inventory is 16.400 units d. Each finished unit requires 0.50 hour of direct laborat a rate of $15 per hour e. The predetermined variable overhead rate is $270 per direct labor hour Depreciation of $20,000 per month is the only fixed 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 $19.95 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 050 pound of direct materials c. 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 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 1. Sales commissions of 8% of sales are paid in the month of the sales. The sales manager's monthly salary is $3,000 g. Monthly general and administrative expenses include $12,000 for administrative salaries and 0.9% monthly interest on the long term 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) 1. 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) J. The minimum ending cash balance for all months is 540,000. 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 $10,000 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 paid in the third calendar quarter m. Equipment purchases of $100.000 are budgeted for the last day of June. WIR LAIN k. Dividends of $10,000 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 paid in the third calendar quarter. m. Equipment purchases of $100.000 are budgeted for the last day of June Required: Prepare the following budgets for the months of April, 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 Complete this question by entering your answers in the tabs below. Fred Rod 2 Rea 3 Red 4 Ped 5 Red 6 Red Red 8 to 10 Red 11 Rea 12 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. Complete this question by entering your answers in the tabs below. Reg 1 Req 2 Req 3 Reg 4 Req 5 Reg 6 Req 7 Reg 8 to 10 Reg Sales budget. ZIGBY MANUFACTURING Sales Budgets April May June Budgeted sales units Selling price per unit Total budgeted sales Req2 > Req 1 Req 2 Reg 3 Reg 4 Req 5 Req 6 Reg 7 Req 8 to 10 Req 1 Production budget. ZIGBY MANUFACTURING Production Budget April May June Total Budgeted sales units Calculation of desired ending inventory Next period budgeted sales units Ratio of inventory to future sales 19,500 80% 20,000 80% 20,500 80% Total required units Units to produce Req 1 Reg 2 Req3 Req 4 Req5 Reg 6 Req 7 Req 8 to 10 Reg 11 Raw materials budget. (Round per unit values to 2 decimal places.) ZIGBY MANUFACTURING Direct Materials Budget April May June Units to produce Materials needed for production (pounds) Total materials required (pounds) Materials to purchase (pounds) Materials cost per pound Cost of direct materials purchases & Reg 2 Req 4 > Reg 1 Reg 2 Req3 Req 4 Reg 5 Reg 6 Req 7 Reg 8 to 10 Req 11 Direct labor budget. (Round per unit values to 2 decimal places.) ZIGBY MANUFACTURING Direct Labor Budget April May June Total Units to produce Direct labor hours needed Cost of direct labor Req1 Reg 2 Reg 3 Reg 4 Reg 5 Reg 6 Req 7 Req 8 to 10 Reg 11 Red Total Factory overhead budget. (Round variable overhead rate values to 2 decimal places.) ZIGBY MANUFACTURING Factory Overhead Budget April May June Direct labor hours needed Variable overhead rate per direct labor hour Budgeted variable overhead Budgeted fixed overhead Budgeted total factory overhead Req4 Req6 > Req 1 Req 2 Req3 Req 4 Req 5 Reg 6 Req 7 Req 8 to 10 Req 11 Selling expense budget. ZIGBY MANUFACTURING Selling Expense Budget April May June Budgeted sales Sales commissions Complete this question by entering your answers in the tabs below. Reg 1 Req 2 Reg 3 Req 4 Reg 5 Rec Reg 6 Reg 11 Reg 7 Reg 8 to 10 General and administrative expense budget. ZIGBY MANUFACTURING General and Administrative Expense Budget April May June Total general and administrative expenses Reg 1 Reg 2 Req 3 Reg 4 Reg 5 Reg 6 Reg 7 Req 8 to 10 Reg 11 F 8. Schedule of cash receipts. 9. Schedule of cash payments for direct materials. 10. Cash budget. (Negative balances and Loan repayment amounts (if any) should be indicated with minus sign.) Sho ZIBGY MANUFACTURING Schedule of Cash Receipts April Sales $ 492.000 $ Cash receipts from Cash sales Collections of prior period sales Total cash receipts May 468,000 $ June 480,000 Schedule of Cash Payments for Direct Materials $ 198.000 $ 201500 S 182.000 Materials purchases Cash payments for Current period purchases "JGUU Jarca 20.VOU w UV Muu Cash receipts from Cash sales Collections of prior period sales Total cash receipts Schedule of Cash Payments for Direct Materials $ 198,000 $ 201,500 $ 182,000 Materials purchases Cash payments for Current period purchases Prior period purchases Total cash payments Cash Budget April May June Beginning cash balance Total cash available Less Cash payments for uyummy at Total cash available Less: Cash payments for Total cash payments Preliminary cash balance Ending cash balance Loan balance Total cash payments Preliminary cash balance 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 entire second quarter (not monthly). (Round your final answers to ZIGBY MANUFACTURING Budgeted Income Statement For Three Months Ended June 30 Selling, general and administrative expenses Total operating expenses Budgeted balance sheet at June 30. (Round your final answers to the nearest whole dollar.) ZIGBY MANUFACTURING Budgeted Balance Sheet June 30 Assets Total current assets Equipment, net Total assets Liabilities and Equity Liabilities Bank loan payable Equipment, net Total assets Liabilities and Equity Liabilities Bank loan payable 0 Total current liabilities Equity Total Equity Total Liabilities and Equity