The management of Zigby Manufacturing prepared the following balance sheet for March 31. ZIGBY MANUFACTURING Balance Sheet March 31 Assets Liabilities and Equity Cash $ 30,880 Liabilities Accounts receivable 464,100 Accounts payable Raw materials inventory 98,580 Loan payable Finished goods inventory 450, 840 Long-term note payable Equipment $ 620, eee Equity Less: Accumulated depreciation 169,00 460, eee Common stock Retained earnings Total assets $ 1,503,440 Total liabilities and equity To prepare a master budget for April, May, and June, management gathers the following information. $ 206,488 22,80 580, eee $ 728,480 345,000 430,840 775,840 $ 1,503, 448 .. Sales for March total 22,100 units. Budgeted sales in units follow: April, 22,100; May, 19,100: June 19,500; and July, 22,100. The product's selling price is $30.00 per unit and its total product cost is $25.50 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 4.500 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 17,680 units. d. Each finished unit requires 0.50 hour of direct labor at a rate of $25 per hour. e. The predetermined variable overhead rate is $3.50 per direct labor hour. Depreciation of $25.292 per month is the only fixed factory overhead item. 1. Sales commissions of 6% of sales are paid in the month of the sales. The sales manager's monthly salary is $4,000. g. Monthly general and administrative expenses include $22,000 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 $30.000. 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 $20.000 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 paid in the third calendar quarter. m. Equipment purchases of $100.000 are budgeted for the last day of June. Req 1 Reg 2 Req3 Reg 4 Reg 5 Reg 6 Sales budget. ZIGBY MANUFACTURING Sales Budgets April May June Budgeted sales units Selling price per unit Total budgeted sales 0 $ 0 $ Production budget. ZIGBY MANUFACTURING Production Budget April May June Total Budgeted sales units 19,500 22,100 19,100 80% 80% 80% Next period budgeted sales units Ratio of inventory to future sales Desired ending inventory units Total required units Units to produce Direct 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 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 0 Cost of direct labor Factory overhead budget. (Round variable overhead rate values to 2 decimal places.) June Total ZIGBY MANUFACTURING Factory Overhead Budget April May Direct labor hours needed Variable overhead rate per direct labor hour Budgeted variable overhead Budgeted fixed overhead Budgeted total factory overhead Selling expense budget. ZIGBY MANUFACTURING Selling Expense Budget April May June Budgeted sales Sales commissions - General and administrative expense budget. ZIGBY MANUFACTURING General and Administrative Expense Budget April May June Total general and administrative expenses 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.) Show less ZIBGY MANUFACTURING Schedule of Cash Receipts April S 663,000 $ May 573,000 s June 585,000 Sales Cash recepts from Cash sales Collections of prior period sales Total cash receipts S 0 $ 01 s 0 June 197,900 Schedule of Cash Payments for Direct Materials April May Materials purchases S 195,800 $ 205,000 s Cash payments for Current period purchases Prior period purchases Total cash payments $ 01 $ 0 S 0 Cash Budget April May June Beginning cash balance Total cash available Less Cash payments for 0 0 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 s 0 Budgeted income statement for entire second quarter (not monthly). (Round your final answers to the nearest whole dollar.) ZIGBY MANUFACTURING Budgeted Income Statement For Three Months Ended June 30 Selling, general and administrative expenses Total operating expenses 0 0 0 $ 0 Budgeted balance sheet at June 30. (Round your final answers to the nearest whole dollar.) ZIGBY MANUFACTURING Budgeted Balance Sheet June 30 Assets 0 Total assets Liabilities and Equity Liabilities Equity Total Liabilities and Equity