a. Sales for March total 23,000 units. Budgeted sales in units follow: April, 23,000; May, 15,300; June, 20,400; and July. 23,000 . The product's selling price is $24.00 per unit and its total product cost is $20.00 per unit. b. Raw materials inventory consists solely of direct materials that cost $20 per pound. Company policy calls for a given month's ending materials inventory to equal 50% of the next month's direct materials requirements. The March 31 raw materiais inventory is 4,210 pounds. The budgeted June 30 ending raw materials inventory is 4,100 pounds. Each finished unit requires 0.50 pound of direct materials. c. Company policy callis for a given month's ending finished goods inventory to equal 80% of the next month's budgeted unit sales. The March 31 finished goods inventory is 18.400 units. d. Each finished unit requires 0.50 hour of direct labor at a rate of $15 per hour, e. The predetermined variable overhead rate is $2.80 per direct labor hour. Depreciation of $21,523 per month is the orly fixed factory overhead item. 1. Sales commissions of 10% of sales are paid in the month of the sales. The sales manager's monthly salary is $3,100. 9. Monthly general and administrative expenses include $13,000 for administrative salaries and 0.5% monthly interest on the long-term note payable. h. The company budgets 30% of sales to be for cash and the remaining 70% on credit. Credit sales are collocted in full in the month following the sale (no credit sales are collected in the month of sale). L. All raw materials purchases are on credit, and accounts payable are solely tied to raw materials purchases. Raw materials purchases are fully paid in the next month (none are paid in the month of purchase) 3. The minimum ending cash balance for all months is $50.000. If necessary, the company borrows enough cash using a loan to reach the minimum. Loans require an interest payment of 15 at each month-end (before any repayment). If the manth-end preliminary cash batance exceeds the minimum, the excess will be used to repay any loans. k. Dividends of $11,000 are budgeted to be declared and paid in May. 1. No cash payments for income taxes are budgeted in the second colendar quartec income tax will be assessed at 35% in the quarter and budgeted to be paid in the third calendar quarter. n. Equipment purchases of $100,000 are budgeted for the last day of June. Required: Prepare the following budgets for the months of Apri, May, and June: 1. Sales budget. 2. Production budget. 3. Direct marerials budget. 4. Direct labor budget. 5. Factory overthead budget: 6. Selling expense budget. 7. General and administrative expense budget. 8. Schedule of eash receipts. 9. Schecule of cash poymems for direct materials. 10. Cash budgot. 11. Budaetod income statement for entire second auarter inot monthly). a. Sales for March total 23,000 units. Budgeted sales in units follow: April, 23,000; May, 15,300; June, 20,400; and July. 23,000 . The product's selling price is $24.00 per unit and its total product cost is $20.00 per unit. b. Raw materials inventory consists solely of direct materials that cost $20 per pound. Company policy calls for a given month's ending materials inventory to equal 50% of the next month's direct materials requirements. The March 31 raw materiais inventory is 4,210 pounds. The budgeted June 30 ending raw materials inventory is 4,100 pounds. Each finished unit requires 0.50 pound of direct materials. c. Company policy callis for a given month's ending finished goods inventory to equal 80% of the next month's budgeted unit sales. The March 31 finished goods inventory is 18.400 units. d. Each finished unit requires 0.50 hour of direct labor at a rate of $15 per hour, e. The predetermined variable overhead rate is $2.80 per direct labor hour. Depreciation of $21,523 per month is the orly fixed factory overhead item. 1. Sales commissions of 10% of sales are paid in the month of the sales. The sales manager's monthly salary is $3,100. 9. Monthly general and administrative expenses include $13,000 for administrative salaries and 0.5% monthly interest on the long-term note payable. h. The company budgets 30% of sales to be for cash and the remaining 70% on credit. Credit sales are collocted in full in the month following the sale (no credit sales are collected in the month of sale). L. All raw materials purchases are on credit, and accounts payable are solely tied to raw materials purchases. Raw materials purchases are fully paid in the next month (none are paid in the month of purchase) 3. The minimum ending cash balance for all months is $50.000. If necessary, the company borrows enough cash using a loan to reach the minimum. Loans require an interest payment of 15 at each month-end (before any repayment). If the manth-end preliminary cash batance exceeds the minimum, the excess will be used to repay any loans. k. Dividends of $11,000 are budgeted to be declared and paid in May. 1. No cash payments for income taxes are budgeted in the second colendar quartec income tax will be assessed at 35% in the quarter and budgeted to be paid in the third calendar quarter. n. Equipment purchases of $100,000 are budgeted for the last day of June. Required: Prepare the following budgets for the months of Apri, May, and June: 1. Sales budget. 2. Production budget. 3. Direct marerials budget. 4. Direct labor budget. 5. Factory overthead budget: 6. Selling expense budget. 7. General and administrative expense budget. 8. Schedule of eash receipts. 9. Schecule of cash poymems for direct materials. 10. Cash budgot. 11. Budaetod income statement for entire second auarter inot monthly)