The management of Zigby Manufacturing prepared the following balance sheet for March 31.

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 $ 42,000 Liabilities 378,560 Accounts payable 107,200 Loan payable 349,440 Long-term note payable Equity 452,000 Common stock Retained earnings $ 1,329,200 Total liabilities and equity $ 211,300 14,000 500,000 $ 725,300 $ 604,000 152,000 337,000 266,900 603,900 $ 1,329, 200 Total assets To prepare a master budget for April, May, and June, management gathers the following information. a. Sales for March total 20,800 units. Budgeted sales in units follow: April, 20,800; May, 21,600; June, 20,900; and July, 20,800. The product's selling price is $26.00 per unit and its total product cost is $21.00 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 5,360 pounds. The budgeted June 30 ending raw materials inventory is 4,200 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 month's budgeted unit sales. The March 31 finished goods inventory is 16,640 units. d. Each finished unit requires 0.50 hour of direct labor at a rate of $17 per hour. e. The predetermined variable overhead rate is $3.00 per direct labor hour. Depreciation of $21,100 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 monthly salary is $3,200. g. Monthly general and administrative expenses include $14,000 for administrative salaries and 0.7% 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). I. 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 $42,000. 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 paid in the third calendar quarter. m. Equipment purchases of $100,000 are budgeted for the last day of June. 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. ZIGBY MANUFACTURING Factory Overhead Budget April May June Total Direct labor hours needed Variable overhead rate per direct labor hour Budgeted variable overhead Budgeted fixed overhead Budgeted total factory overhead ZIGBY MANUFACTURING Selling Expense Budget April May June Budgeted sales Sales commissions ZIGBY MANUFACTURING General and Administrative Expense Budget April May June Total general and administrative expenses ZIBGY MANUFACTURING Schedule of Cash Receipts April $ 540,800 $ June May 561,600 Sales $ 543,400 Cash receipts from Cash sales Collections of prior period sales Total cash receipts $ 0 $ 0 $ 0 June 188,100 Schedule of Cash Payments for Direct Materials April May Materials purchases $ 212,400 $ 209,300 $ Cash payments for Current period purchases Prior period purchases Total cash payments 0 $ 0 $ $ 0 Cash Budget April May June Beginning cash balance Total cash available Less: Cash payments for: Total cash payments 0 0 0 Preliminary cash balance Ending cash balance ZIGBY MANUFACTURING Budgeted Income Statement For Three Months Ended June 30 Selling, general and administrative expenses Total operating expenses 0 0 0 Loan balance April May June Loan balance - Beginning of month Additional loan (loan repayment) Loan balance - End of month $ 0 ZIGBY MANUFACTURING Budgeted Balance Sheet June 30 Assets $ Raw materials inventory Finished goods inventory 107,200 349,440 Accounts receivable 378,560 Cash 42,000 Total current assets $ 877,200 Equipment $ 604,000 Accumulated depreciation 152,000 Equipment, net 452,000 Total assets $ 1,329,200 Liabilities and Equity Liabilities $ 211,300 Accounts payable Bank loan payable Income taxes payable 0 Total current liabilities 211,300 Equity Total Equity Total Liabilities and Equity