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

ZIGBY MANUFACTURING Estimated Balance Sheet March 31, 2015
Assets
Cash	$	54,000
Accounts receivable		354,375
Raw materials inventory		100,495
Finished goods inventory		333,000
Total current assets		841,870
Equipment, gross		628,000
Accumulated depreciation		(164,000)
Equipment, net		464,000
Total assets	$	1,305,870
Liabilities and Equity
Accounts payable		212,195
Short-term notes payable		26,000
Total current liabilities	$	238,195
Long-term note payable		514,000
Total liabilities		752,195
Common stock		349,000
Retained earnings		204,675
Total stockholders equity		553,675
Total liabilities and equity	$	1,305,870

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

a.	Sales for March total 22,500 units. Forecasted sales in units are as follows: April, 22,500; May, 19,500; June, 21,700; July, 22,500. Sales of 254,000 units are forecasted for the entire year. The products selling price is $22.50 per unit and its total product cost is $18.50 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 5,025 units, which complies with the policy. The expected June 30 ending raw materials inventory is 5,400 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 18,000 units, which complies with the policy.
d.	Each finished unit requires 0.50 hours of direct labor at a rate of $10 per hour.
e.	Overhead is allocated based on direct labor hours. The predetermined variable overhead rate is $4.10 per direct labor hour. Depreciation of $30,790 per month is treated as fixed factory overhead.
f.	Sales representatives commissions are 6% of sales and are paid in the month of the sales. The sales managers monthly salary is $4,400.
g.	Monthly general and administrative expenses include $26,000 administrative salaries and 0.5% 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 $54,000. 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 $24,000 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 $144,000 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. (Negative balance and Loan repayment amount should be indicated with minus sign. Round your answers to 2 decimal places.)

Calculation of Cash receipts from customers:
		April	May	June
Total budgeted sales		$506,250	$438,750	$488,250
Cash sales	30%	151,875	131,625	146,475
Sales on credit	70%	$354,375	$307,125	$341,775
Total cash receipts from customers
		April	May	June
Current month's cash sales		$151,875	$131,625	$146,475
Collections of receivables		354,375	354,375	307,125
Total cash receipts		$506,250	$486,000	$453,600

ZIGBY MANUFACTURING
Cash Budget
April, May, and June 2015
	April	May	June
Beginning cash balance	$54,000	$116,745	$162,767
Cash receipts from customers	506,250	486,000	453,600
Total cash available	560,250	602,745	616,367
Cash disbursements:
Payments for raw materials	212,195	206,800	218,000
Payments for direct labor	100,500	106,300	111,700
Payments for variable overhead	41,205	43,583	45,797
Sales commissions	30,375	26,325	29,295
General & administrative salaries	26,000	26,000	26,000
Dividends		24,000
Loan interest	260
Purchases of equipment			144,000
Sales salaries	4,400	4,400	4,400
Long-term note interest	2,570	2,570	2,570
taxes paid	0	0	0
Total cash disbursements	417,505	439,978	581,762
Preliminary cash balance	142,745	162,767	34,605
Additional loan (loan repayment)			19,395
Ending cash balance	$116,745	$162,767	$54,000
Loan balance
	April	May	June
Loan balance - Beginning of month	$26,000	$0	$0
Additional loan (loan repayment)	(26,000)		19,395
Loan balance - End of month	$0	$0	$19,395

THE FIRST PART IS DONE. THERE IS SOMETHING MISSING IN THE SECOND PART THAT I CANNOT FIGURE OUT. PLEASE JUST HELP ME FIND THE MISSING PART. EVERYTHING ELSE IS CORRECT WITH THIS QUESTION AND ANSWER. PLEASE MAKE SURE TO DOUBLE CHECK YOUR ANSWER AS NO BODY HAS ANSWERED THIS CORRECTLY AFTER ASKING MORE THAN 10TIMES. THANK YOU