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

ZIGBY MANUFACTURING Estimated Balance Sheet March 31, 2015
Assets
Cash	$	65,000
Accounts receivable		437,760
Raw materials inventory		90,200
Finished goods inventory		308,028
Total current assets		900,988
Equipment, gross		630,000
Accumulated depreciation		(165,000)
Equipment, net		465,000
Total assets	$	1,365,988
Liabilities and Equity
Accounts payable		204,500
Short-term notes payable		27,000
Total current liabilities	$	231,500
Long-term note payable		515,000
Total liabilities		746,500
Common stock		350,000
Retained earnings		269,488
Total stockholders equity		619,488
Total liabilities and equity	$	1,365,988

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

a.	Sales for March total 22,800 units. Forecasted sales in units are as follows: April, 22,800; May, 16,000; June, 23,000; July, 22,800. Sales of 255,000 units are forecasted for the entire year. The products selling price is $24.00 per unit and its total product cost is $19.30 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 4,510 units, which complies with the policy. The expected June 30 ending raw materials inventory is 5,500 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 70% of the next months expected unit sales. The March 31 finished goods inventory is 15,960 units, which complies with the policy.
d.	Each finished unit requires 0.50 hours of direct labor at a rate of $11 per hour.
e.	Overhead is allocated based on direct labor hours. The predetermined variable overhead rate is $4.20 per direct labor hour. Depreciation of $35,020 per month is treated as fixed factory overhead.
f.	Sales representatives commissions are 10% of sales and are paid in the month of the sales. The sales managers monthly salary is $4,500.
g.	Monthly general and administrative expenses include $27,000 administrative salaries and 0.6% 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 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 $55,000. 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 $25,000 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 $145,000 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:

Cash budget.

Calculation of Cash receipts from customers:
		April	May	June
Total budgeted sales
Cash sales	20%
Sales on credit	80%
Total cash receipts from customers
		April	May	June
Current month's cash sales
Collections of receivables

ZIGBY MANUFACTURING
Cash Budget
April, May, and June 2015
	April	May	June
Beginning cash balance	$65,000	$154,016	$217,046
Cash receipts from customers	547,200	514,560	417,600
Total cash available	612,200	668,576	634,646
Cash disbursements:
Payments for direct labor	99,220	114,950	125,730
Payments for variable overhead	37,884	43,890	48,006
Sales commissions	54,720	38,400	55,200
Sales salaries	4,500	4,500	4,500
General & administrative salaries	27,000	27,000	27,000
Long-term note interest	3,090	3,090	3,090
Dividends		25,000
Loan interest
Payments for raw materials
Purchases of equipment
Total cash disbursements	226,414	256,830	263,526
Preliminary cash balance
Ending cash balance
Loan balance
	April	May	June
Loan balance - Beginning of month
Additional loan (loan repayment)	(27,000)
Loan balance - End of month

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

ZIGBY MANUFACTURING
Budgeted Income Statement
For Three Months Ended June 30, 2015

Budgeted balance sheet.

ZIGBY MANUFACTURING
Budgeted Balance Sheet
June 30, 2015
Assets
Liabilities and Equity
Liabilities
Stockholders' Equity