The management of Zigby Manufacturing prepared the following estimated balance sheet for March 2019. ZIGBY MANUFACTURING Estimated Balance Sheet March 31, 2019 Assets Cash Accounts receivable Raw materials inventory Finished goods inventory Total current assets Equipment Accumulated depreciation Equipment, net Total assets Liabilities and Equity Accounts payable Short-tern notes payable Total current liabilities Long-term note payable Total liabilities Common stock Retained earnings Totol stockholders' equity Total liabilities and equity $ 53,000 392,400 96,600 313,920 855,920 626,000 (163,000 463,000 $ 1,318,920 $ 204,800 25,000 229,800 520,000 749,800 348,000 221, 120 569, 120 $ 1,318,920 Return to questi To prepare a master budget for April, May, and June of 2019, management gathers the following information a. Sales for March total 21,800 units Forecasted sales in units are as follows: April, 21800; May, 18,700; June, 21.000 and July, 21.800 Sales of 253,000 units are forecasted for the entire year. The product's selling price is $22.50 per unit and its total product cost is $18.00 per unit b. Company policy calls for a given month's ending raw materials inventory to equal 50% of the next month's materials requirements The March 31 raw materials inventory is 4,830 units, which complies with the policy. The expected June 30 ending raw materials Inventory is 5,300 units. Raw materials cost $20 per unit. Each finished unit requires 0.50 units of raw materials. c. Company policy calls for a given month's ending finished goods inventory to equal 80% of the next month's expected unit sales The March 31 finished goods inventory is 17,440 units, which complies with the policy d. Each finished unit requires 0.50 hours of direct laborat a rate of $9 per hour e Overhead is allocated based on direct labor hours. The predetermined variable overhead rate is $400 per direct labor hour Depreciation of $30.750 per month is treated as fixed factory overhead 1. Sales representatives' commissions are 8% of sales and are paid in the month of the sales. The sales manager's monthly salary is $4,300 9. Monthly general and administrative expenses include $25,000 administrative salaries and 0.7% monthly interest on the long-term note payable h. The company expects 20% of sales to be for cash and the remaining 80 on credit. Receivables are collected in full in the month following the sale (none are collected in the month of the sale) L. All raw materials purchases are on credit, and no payables arise from any other transactions. One month's raw materials purchases are fully paid in the next month J. The minimum ending cash balance for all months is 553.000 If necessary, the company borrows enough cash using a short-term 10 Return to question y. I yer ucuve experts BICIUUE DOMU OSUVe dnes on USTRY LUNETTE note payable h. The company expects 20% of sales to be for cash and the remaining 80% on credit Receivables are collected in full in the month following the sale (none are collected in the month of the sale) L. All raw materials purchases are on credit, and no payables arise from any other transactions. One month's raw materials purchases are fully paid in the next month ). The minimum ending cash balance for all months is $53,000. 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 $23,000 are to be declared and paid in May 1. 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 $143.000 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 materials budget TR you have completed so far. It Required 1 Required 2 Required 3 Required 4 Required 5 Required 6 Required 7 Required 8 Required 9 cash budget. (Negative balances and Loan repayment amounts (if any) should be indicated with minus sign.). Calculation of Cash receipts from customers: April 490.500 $ s $ Total budgeted sales Cash sales Sales on credit May 420,750 84,150 336,600 June 490,500 % 98,100 392 400 20% 80% 98,100 392,400 S $ $ May Current month's cash sales Collections of receivables Total cash receipts Total cash receipts from customers April S 98 100 $ 392.400 $ 490,500 IS $ 84, 150 336 600 420.750 June 98,100 392.400 490 500 S ZIGBY MANUFACTURING Cash Buddiet