Brighton, Inc., manufactures kilcherliles. The comparty recently expanded, and the controller believes that it will need to borrow cash to continue operations. It began negoliating for a one-month bank loan of S500,000 starting May 1. The bank would charge interest at the rate of 1.00 percent per month and require the company to repay interest and principal on May 31. In considering the loan, the bank requested a projected income statement and cash budget for May The following information is available: The company budgeted sales at 800.000 units per month in April, Junt, and July and at 450,000 units in May. The selling price is $4 per unit The inventory of finished goods on April 1 was 150,000 units. The finished goods inventory at the end of each month equale 25 percent of sales anticipated for the following month. There is no work in process The Inventory of raw materials on April 1 was 56,250 pounds. At the end of each month, the raw materials inventory equals no less than 40 percent of production requirements for the following month. The company purchases materials in quantities of 67,500 pounds per shipment Selling expenses are 10 percent of grass sales. Administrative expenses, which include depreciation of $2,500 per month an office furniture and fixtures total $185,000 per month The manufacturing budget for tiles, based on normal provuclion ar 500.000 units per month, follows: Materials 10.25 pound partie 125.000 pounds. $4 per pound) Labor Variable overtad Fixed overhead (includes depreciation of $210,000) Total $ 500,000 400,000 200.000 400,000 $1,500,000 Required: a. Prepare schedules computing inventory budgets by months far 1. Production in units for April, May, and June. (Do not round intermediate calculations.) BRIGHTON, INC. Schedule Computing Production Budget (Unite) For April, May, and June April May June Total needs Bucyeled production - Units 2. Raw materiale purchases in pounds for April and May. Do not round intermediate calculations.) Schedule Computing Raw Materials Inventory Purchase Budget (Pounde) For April and May April May Total pound neece Balance required by purchase Rudcerad purchARA-Pound b. Prepare a projected income stalernent for May. Cost of goods sold should equal the variable manufacturing cost per unit times the number of units sold plus the total fixed manufacturing cost budgeted for the period. When calculating net sales assume cash discounts of 1 percent and bad debt axpansa of 0.50 percent (Do not round Intermediate calculations. BRIGHTON, INC. Projected Income Statement For the Month of May Net Sales Coct of Sales FXDANSAS