Morganton Company makes one product and it provided the following information to help prepare the master budget for its first four months of operations:

a.

The budgeted selling price per unit is $60. Budgeted unit sales for June, July, August, and September are 9,500, 26,000, 28,000, and 29,000 units, respectively. All sales are on credit.

b.

Forty percent of credit sales are collected in the month of the sale and 60% in the following month.

c.

The ending finished goods inventory equals 25% of the following months unit sales.

d.

The ending raw materials inventory equals 15% of the following months raw materials production needs. Each unit of finished goods requires 4 pounds of raw materials. The raw materials cost $2.40 per pound.

e.

Forty percent of raw materials purchases are paid for in the month of purchase and 60% in the following month.

.	The direct labor wage rate is $12 per hour. Each unit of finished goods requires two direct labor-hours.
g.	The variable selling and administrative expense per unit sold is $1.50. The fixed selling and administrative expense per month is $65,000.

1.What is the estimated accounts payable balance at the end of July? Accounts Payable_______?

2.What is the estimated raw materials inventory balance (in dollars) at the end of July? Raw material inventory balance ____?

3.What is the total estimated direct labor cost for July assuming the direct labor workforce is adjusted to match the hours required to produce the forecasted number of units produced? Total estimated direct labor cost_______?