ZIGBY MANUFACTURING Estimated Balance Sheet March 31, 2015 Assets Cash $ 58,000 Accounts receivable 484,640 Raw materials inventory 91,290 Finished goods inventory 393,304 Total current assets 1,027,234 Equipment, gross 636,000 Accumulated depreciation (168,000) Equipment, net 468,000 Total assets $ 1,495,234 Liabilities and Equity Accounts payable 206,390 Short-term notes payable 30,000 Total current liabilities $ 236,390 Long-term note payable 525,000 Total liabilities 761,390 Common stock 353,000 Retained earnings 380,844 Total stockholders equity 733,844 Total liabilities and equity $ 1,495,234 To prepare a master budget for April, May, and June of 2015, management gathers the following information. a. Sales for March total 23,300 units. Forecasted sales in units are as follows: April, 23,300; May, 17,000; June, 21,900; July, 23,300. Sales of 258,000 units are forecasted for the entire year. The products selling price is $26.00 per unit and its total product cost is $21.10 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 4,565 units, which complies with the policy. The expected June 30 ending raw materials inventory is 5,800 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 18,640 units, which complies with the policy. d. Each finished unit requires 0.50 hours of direct labor at a rate of $14 per hour. e. Overhead is allocated based on direct labor hours. The predetermined variable overhead rate is $4.50 per direct labor hour. Depreciation of $38,360 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 $4,800. g. Monthly general and administrative expenses include $30,000 administrative salaries and 0.8% 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 $58,000. 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 $28,000 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 $148,000 are budgeted for the last day of June.