The management of Zigby Manufacturing prepared the following balance sheet for March 31 , 10 prepare a master budget for April. May, and June, management gathers the following information. a. Sales for March total 90,200 units. Budgeted sales in units follow: April, 90,200; May, 85,800; June, 88,000; and July, 90,200. 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 equat 50% of the next month's direct materials requirements. The March 31 raw materials inventory is 21,670 pounds. The budgeted June 30 ending raw materials inventory is 17,600 pounds. Each finished unit requires 0,50 pound of direct materials. c. Company policy calis 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 72,160 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 $88.000 per month is the only fixed factory overhead item. t. Sales commissions of 8% of soles are paid in the month of the sales. The sales manager's monthly salary is $13,200. g. Monthly general and administrative expenses include $52,800 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). i. All raw materials purchases are on credit, and occounts 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 $176,000. If necessary, the company borrows enough cash using a loan to reach the minimum, Loans require an interest payment of 18 at each month-end (belore any repayment). If, the month-end k. Dividends of $44,000 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 as5essed at 35% in the quarter and budgeted to be paid in the third calendar quarter. m. Equ pment purchases of $440,000 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. Factary overhesd 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. 6. Schedule of cash receipts. 9. Schedule of cash payments for direct materials. 10. Cash budoet. Whegative balances and tean reparment amounts (if any) should be indocated nith mimus soon.) ZIBGY MANUFACTURING Schedule of Cash Receipts