The management of Zigby Manufacturing prepared the following estimated balance sheet for March, 2015:

ZIGBY MANUFACTURING Estimated Balance Sheet March 31, 2015

Assets Cash $ 42,000 Accounts receivable 364,000 Raw materials inventory 107,200 Finished goods inventory 349,440

Total current assets 862,640 Equipment, gross 604,000 Accumulated depreciation (152,000)

Equipment, net 452,000

Total assets $ 1,314,640

Liabilities and Equity Accounts payable 211,300 Short-term notes payable 14,000

Total current liabilities $ 225,300 Long-term note payable 510,000

Total liabilities 735,300 Common stock 337,000 Retained earnings 242,340

Total stockholders equity 579,340

Total liabilities and equity $ 1,314,640

To prepare a master budget for April, May, and June of 2015, management gathers the following information.

a. Sales for March total 20,800 units. Forecasted sales in units are as follows: April, 20,800; May, 21,600; June, 20,900; July, 20,800. Sales of 242,000 units are forecasted for the entire year. The products selling price is $25.00 per unit and its total product cost is $21.00 per unit.

b. Company policy calls for a given months ending raw materials inventory to equal 50% of the next months materials requirements. The March 31 raw materials inventory is 5,360 units, which complies with the policy. The expected June 30 ending raw materials inventory is 4,200 units. Raw materials cost $20 per unit. Each finished unit requires 0.50 units of raw materials.

c. Company policy calls for a given months ending finished goods inventory to equal 80% of the next months expected unit sales. The March 31 finished goods inventory is 16,640 units, which complies with the policy.

d. Each finished unit requires 0.50 hours of direct labor at a rate of $17 per hour.

e. Overhead is allocated based on direct labor hours. The predetermined variable overhead rate is $3.00 per direct labor hour. Depreciation of $21,100 per month is treated as fixed factory overhead.

f. Sales representatives commissions are 8% of sales and are paid in the month of the sales. The sales managers monthly salary is $3,200.

g. Monthly general and administrative expenses include $14,000 administrative salaries and 0.7% monthly interest on the long-term note payable.

h. The company expects 30% of sales to be for cash and the remaining 70% on credit. Receivables are collected in full in the month following the sale (none is collected in the month of the sale).

i. All raw materials purchases are on credit, and no payables arise from any other transactions. One months raw materials purchases are fully paid in the next month.

J. The minimum ending cash balance for all months is $42,000. If necessary, the company borrows enough cash using a short-term note to reach the minimum. Short-term notes require an interest payment of 1% at each month-end (before any repayment). If the ending cash balance exceeds the minimum, the excess will be applied to repaying the short-term notes payable balance.

K. Dividends of $12,000 are to be declared and paid in May.

l. No cash payments for income taxes are to be made during the second calendar quarter. Income tax will be assessed at 40% in the quarter and paid in the third calendar quarter.

m. Equipment purchases of $132,000 are budgeted 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 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 metrials budget

4.direct labor budget

5. factory overhead budget

6. selling expense budget

7. general and adminstrative expense budget

8. Cash budget. (Negative balance and Loan repayment amount should be indicated with minus sign. Round your answers to 2 decimal places.)

9.

Budgeted income statement for the entire first quarter (not for each month separately).

10.Budgeted balance sheet