The management of Zigby Manufacturing prepared the following estimated balance sheet for March 2019. ZIGBY MANUFACTURING Estimated Balance Sheet March 31, 2019 Assets Cash 53,000 Accounts receivable 392,400 Raw materials inventory Finished goods inventory 96,600 313,920 Total current assets 855,920 Equipment Accumulated depreciation 626,000 (163,000) 463,000 Equipment, net $1,318,920 Total assets Liabilities and Equity Accounts payable Short-term notes payable $ 204,800 25,000 Total current liabilities 229,800 Long-term note payable 520,000 Total liabilities 749,800 348,000 Common stock Retained earnings 221,120 Total stockholders' equity 569,120 Total liabilities and equity $1,318,920 To prepare a master budget for April, May, and June of 2019, management gathers the following information 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, 21,800; 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 labor at a rate of $9 per hour. e. Overhead is allocated based on direct labor hours. The predetermined variable overhead rate is $4.00 per direct labor hour Depreciation of $30,750 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 manager's monthly salary is $4,300 g. 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) i. 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 $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. I. 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 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. ZIGBY MANUFACTURING Cash Budget April, May, and June 2019 April May June Beginning cash balance Total cash available Cash payments for Total cash payments 0 0 Preliminary cash balance Ending cash balance Loan balance May June April Loan balance - Beginning of month Additional loan (loan repayment) Loan balance - End of month Required 7 Required 9 Complete this question by entering your answers in the tabs below. Required 9Required 10 Required 1 Required 2 Required 3 Required 4 Required 5 Required 6 Required 7 Required 8 Budgeted balance sheet. (Round your final answers to the nearest whole dollar.) ZIGBY MANUFACTURING Budgeted Balance Sheet June 30, 2019 Assets $ Total current assets Equipment, net 0 Total assets Liabilities and Equity Liabilities Total current liabilities Stockholders' Equity Total Stockholders' Equity Total Liabilities and Equity Required 9 Required 10> Complete this question by entering your answers in the tabs below. Required 8 Required 9 Required 10 Required 1 Required 2 Required 3 Required 4 Required 5 Required 6 Required 7 Budgeted income statement for the entire second quarter (not for each month separately). (Round your final answers to the nearest whole dollar.) ZIGBY MANUFACTURING Budgeted Income Statement For Three Months Ended June 30, 2019 Operating expenses Total operating expenses 0 0 $ 0 Required 8 Required 10 Complete this question by entering your answers in the tabs below. Required 1 Required 2 Required 4 Required 5 Required 6 Required 7 Required 8 Required 9 Required 10 Required 3 General and administrative expense budget. ZIGBY MANUFACTURING General and Administrative Expense Budget April, May, and June 2019 June April May Total Salaries $ $ $ $ 25,000 25,000 25,000 75,000 Interest on long-term note Total budgeted G&A expenses $ $ $ 25,000 $ 25,000 25,000 75,000 KRequired 6 Required 8 Complete this question by entering your answers in the tabs below. Required 1 Required 4 Required 5 Required 8 Required 9 Required 10 Required 2 Required 3 Required 6 Required 7 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 20% Cash sales 80% Sales on credit Total cash receipts from customers May April June Current month's cash sales Collections of receivables Total cash receipts ZIGBY MANUFACTURING