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 $65. Budgeted unit sales for June, July, August, and September are 9,600, 27,000, 29,000, and 30,000 units, respectively. All sales are on credit.

b. Thirty percent of credit sales are collected in the month of the sale and 70% in the following month.

c. The ending finished goods inventory equals 30% of the following months unit sales.

d. The ending raw materials inventory equals 20% of the following months raw materials production needs. Each unit of finished goods requires 4 pounds of raw materials. The raw materials cost $2.50 per pound.

e. Twenty five percent of raw materials purchases are paid for in the month of purchase and 75% in the following month.

f. The direct labor wage rate is $13 per hour. Each unit of finished goods requires two direct labor-hours.

g. The variable selling and administrative expense per unit sold is $1.60. The fixed selling and administrative expense per month is $66,000.

Required 1. What are the budgeted sales for July? eted sales 2. What are the expected cash collections for July? 3. What is the accounts receivable balance at the end of July? s receivable 4. According to the production budget, how many units should be produced in July? ired units 5. ir 117,200 pounds of raw materials are needed to meet production in August, how many pounds of raw materials shoukd be purchased in July? materials to be pounds 6. What is the estimated cost of raw materials purchases for July? Cost of raw materials to be 7. If the cost of raw material purchases in June is $173,760, what are the estimated cash disbursements for raw materials purchases in July? otal cash disbursements 8. What is the estimated accounts payable balance at the end of July? able 9. What is the estimated raw materials inventory balance at the end of July? Raw material balance 10. What is the total estimated direct labor cost tor July assuming the direct labor worktorce is adjusted to match the hours required to produce the forecasted number of units produced? Total direct labor cost 11. If the company always uses an estimated predetermined plantwide overhead rate of $9 per direct labor-hour, what is the estimated unit product cost? (Round your answer to 2 decimal places.) t cost 12. What is the estimated finished goods inventory balance at the end of July, if the company aways uses an estimated predetermined plantwide overhead rate of S9 per direct labor-hour? finished 13. What is the estimated cost of goods sold and gross margin for July, if the company always uses an estimated predetermined plantwide overhead rate of $9 per direct labor-hour? Estimated cost of goods sold Estimated gross margin 14. What is the estimated total selling and administrative expense for July? otal selling and administrative e 15. What is the estimated net operating income for July, if the company always uses an estimated predetermined plantwide overhead rate of s9 per direct labor-hour? income