The management of Zigby Manufacturing prepared the following estimated balance sheet for March 2019, GEY MANUFACTURING Estimated Balance Sheet March 31, 2019 Assets Cash 35,000 Accounts receivable 437,500 Raw materials inventory 93,390 Finished goods Inventory 438,000 Total current assets 1,098,090 Equipment 640,000 Accumulated depreciation (170,000) Equipment, net 470,000 Total assets $ 1,568,890 Liabilities and Equity Accounts payable $ 215,690 Short-term notes payable 32,000 Total current liabilities 247,690 Long ter note payable $20,000 Total liabilities 767,660 Common stock 355,000 Retained earnings 446,200 Total stockholders' equity 801, 200 Total liabilities and equity $ 1,568,890 To prepare a master budget for April, May, and June of 2019, management gathers the following information a. Sales for March total 25,000 units. Forecasted sales in units are as follows: April, 25,000; May, 17100: June 22,300; and July 25,000. Sales of 260,000 units are forecasted for the entire year. The product's selling price is $26.00 per unit and its total product cost is $21.90 per unit. Sales for March total 25,000 units. Forecasted sales in units are as follows: April, 25.000 May, 17100: June, 22.300; and July, 25,000. Sales of 260.000 units are forecasted for the entire year. The product's selling price is $26.00 per unit and its total product cost is $21.90 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 4.670 units, which complies with the policy. The expected June 30 ending raw materials inventory is 6,000 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 20,000 units, which complies with the policy. d. Each finished unit requires 0.50 hours of direct laborat a rate of $16 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 $40,790 per month is treated as fixed factory overhead. 1. Soles representatives commissions are 10% of sales and are paid in the month of the sales. The sales manager's monthly salary is $5,000 g. Monthly general and administrative expenses include $21000 administrative salaries and 0.9% monthly interest on the long-term note payable h. The company expects 25% of sales to be for cash and the remaining 75% on credit. Receivables are collected in full in the month following the sale (none are collected in the month of the sale). 1. 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 1. The minimum ending cash balance for all months is $99.000. 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 $30,000 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 $150,000 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 dollor.): 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. Complete this question by entering your answers in the tabs below. Required 1 Required 2 Required 3 Required 4 Required S Required 6 Required 7 Required 8 Required 9 Required 10 Sales budget. (Round Budgeted unit price to 2 decimal places.) ZIGBY MANUFACTURING Sales Budget April, May, and June 2019 Budgeted Budgeted Budgeted 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 Required 10 Sales budget. (Round Budgeted unit price to 2 decimal places.) ZIGBY MANUFACTURING Sales Budget April, May, and June 2019 Budgeted Budgeted Budgeted Unit Sales Unit Price Sales Dollars April 2019 May 2019 June 2019 Totals for the second quarter HE Required 2 > 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 E Factory overhead budget. (Round per unit values to 2 decimal places.) ZIGBY MANUFACTURING Factory Overhead Budget April, May, and June 2019 April May June Total Labor hours needed Budgeted variable overhead Budgeted fixed overhead Budgeted total overhead Homework Saved Required 1 Required 2 Required 3 Required 4 Required 5 Required 6 Required 7 Required 8 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 25% 75% Total cash receipts from customers Current month's cash sales Collections of receivables Total cash receipts ZIGBY MANUFACTURING Cash Budget April, May, and June 2019 April May June Beginning cash balance Total cash available Cash payments for Cash Budget April, May, and June 2019 April May June Beginning cash balance Total cash available Cash payments for Total cash payments Preliminary cash balance Ending cash balance Prev 2 of 2 Next Required 1 Required 2 Required 3 Required 4 Required 5 Required 6 Required 7 Required 8 Required 9 Required 10 Budgeted income statement for the entire second quarter (not for each month separately). (Round your final answers to th nearest whole dollar.) ZIGBY MANUFACTURING Budgeted Income Statement For Three Months Ended June 30, 2019 Operating expenses Total operating expenses