The management of Zigby Manufacturing prepared the following estimated balance sheet for March 2017 ZIGBY MANUFACTURING Estimated Balance Sheet March 31, 2017 Assets Cash $ 80.000 Accounts receivable 364,000 Raw materials inventory 96,000 Finished goods inventory 364,880 Total current assets 904,800 Equipment, gross 610,000 Accumulated depreciation (155,880) Equipment, net 455,000 Total assets $1,359,800 Liabilities and Equity Accounts payable $ 195,500 Short-term notes payable 17,000 Total current liabilities 212,500 Long-term note payable 510,000 Total liabilities 722,500 Common stock 340,000 Retained earnings 297,380 Total stockholders' equity 637,380 Total liabilities and equity $1,359,880 To prepare a master budget for orl, May and June of 2017, management when the following information a. Selles for March 18.000 units Forecasted sales in units are as follows: April 18.000: May. 17.000 June 20.700 and July 18.000. Selles of 247.000 units are forced to the entire year. The products selling prices $30.00 per unit and its total product costs $24 20 per unit. b. Company policy for a given montsending raw materitory tool of the mom nts. The March 31 3 00 which complies with the policy. The expected June 30 ending raw materials inventory is 4.700 units Raw cost $20 perunt. Each finished 50 e. Company policy calls for a given mont's ending finished goods inventory to equal 80% of the next montes expected units. The March 31 finished goods m oris 14.400 which complies with the policy d. Each finished unit requires 0.50 hours of directorat e of 522 per hour Overhead is allocated based on direct labor hours. The predetermined variable overhead is $3.40 per director hour. Depreciation of $27850 per month is tr a sed L Sales representatives commissions are 8% of sales and are paid in the month of the sales. The sales manager's morty stary is $3.700 Monthly general and administrative expenses include $19.000 administrative salaries and money interest on the long-term not payable h. The company expects 20% of sales to be for cash and the remaining 80% on credil. Receivables are collected in the month following the sale on re c entemoto These Al w a s purchases are on credit and no payables antrom any other transactions. One month's purchases are fully paid in the more whing a short n och heu Shon an interest payment of 1% at each month and before any repayment the ending cash balance esconds the minimum, the excess will be applied to paying the short payable balance k Dividends of $17.000 are to be declared and paid in May. L No cash payments for income taxes are to be made during the second weder quanto come tax will be to the quand painte d out m. Equipment purchase of $137.000 are buted for the last day of June Required: Prepare the following budgets and other financial information as required. All budgets and other financial information should be prepared for the second dar o tas otherwise noted below. (Round calculations up to the new whole d a nce for the amount of cashe which should be rounded down to the newest whole The minimum ending a balance for at monis SS.000 costeran boron g Required: Prepare the following budgets and other financial information as required. All budgets and other financial information should be prepared for the second calendar quarter, except as otherwise noted below. (Round calculations up to the nearest whole dollar, except for the amount of cash sales, which should be rounded down to the nearest whole dollar.) 1. Sales budget 2. Production budget. 3. Raw materials budget. 4. Direct labor budget. 5. Factory overhead budget 6. Selling expense budget. 7. General and administrative expense budget. 8. Cash budget 9. Budgeted income statement for the entire second quarter (not for each month separately) 10. Budgeted balance sheet Required 1 Required 2 Required 3 Required 4 Required 5 Required 6 Required 7 Required 8 Require Factory overhead budget. (Round per unit values to 2 decimal places.) ZIGBY MANUFACTURING Factory Overhead Budget April, May, and June 2017 April May June Total Labor hours needed Budgeted variable overhead Budgeted fixed overhead Budgeted total overhead ( Required 4 Required 6 > Complete this question by entering your answers in the tabs below. Required 1 Required 2 Required 3 Required 4 Required 5 Required 6 Required 7 Required 8 Required 9 Selling expense budget. ZIGBY MANUFACTURING Selling Exponse Budget April, May, and June 2017 April May June Budgeted sales Sales commissions Required 5 Required 7 > Required 1 Required 2 Required 3 Required 4 Required 5 Required 6 Required 7 Required 8 Require General and administrative expense budget. ZIGBY MANUFACTURING General and Administrative Expense Budgets April, May, and June 2017 April May June Total budgeted G&A expenses Required 6 Required 8 > Required 1 Required 2 Required 3 Required 4 Required 5 Required 6 Required 7 Required B Required 9 Required 10 Cash budget. (Negative balances and Loan repayment amounts (if any) should be indicated with minus sign.) Calculation of Cash receipts from customers: April May June Total budgeted sales Cash sales Sales on credit Total cash receipts from customers April May Current month's cash sales Collections of receivables ZIGBY MANUFACTURING Cash Bdget April, May, and June 2017 April May June Beginning cash balance Total cash available Cash payments for Total cash payments Prev 1 of 1 Next Total cash receipts from customer Current month's cash sales Collections of receivables ZIGBY MANUFACTURING Cash Budget April, May, and June 2017 April Beginning cash balance Total cash available Cash payments for Total cash payments Preliminary cash balance Ending cash balance Loan balance May June Loan balance - Beginning of month Additional loan (loan repayment) Loan balance - End of month