Morganton Company makes one product and it provided the following information to help prepare the master budget:

1. The budgeted selling price per unit is $65. Budgeted unit sales for June, July, August, and September are 8,200, 12,000, 14,000, and 15,000 units, respectively. All sales are on credit.
2. Forty percent of credit sales are collected in the month of the sale and 60% in the following month.
3. The ending finished goods inventory equals 20% of the following months unit sales.
4. The ending raw materials inventory equals 10% of the following months raw materials production needs. Each unit of finished goods requires 5 pounds of raw materials. The raw materials cost $2.00 per pound.
5. Twenty percent of raw materials purchases are paid for in the month of purchase and 80% in the following month.
6. The direct labor wage rate is $13 per hour. Each unit of finished goods requires two direct labor-hours.
7. The variable selling and administrative expense per unit sold is $1.30. The fixed selling and administrative expense per month is $62,000.

Construct a Selling and Administrative Expense Budget:

Morganton Company
Selling and Administrative Expense Budget
			June	July	August	September	Total
Budgeted Unit Sales
Variable Selling and Administrative Expense per Unit
Variable Selling and Administrative Expense
Fixed Selling and Administrative Expenses:
Total Fixed Selling and Administrative Expenses
Total Selling and Administrative Expenses
Less Depreciation
Cash Disbursements for Selling and Administrative Expenses