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

The budgeted selling price per unit is $70. Budgeted unit sales for June, July, August, and September are 8,400, 10,000, 12,000, and 13,000 units, respectively. All sales are on credit.

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

The ending finished goods inventory equals 20% of the following months unit sales.

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.

Thirty percent of raw materials purchases are paid for in the month of purchase and 70% in the following month.

The direct labor wage rate is $15 per hour. Each unit of finished goods requires two direct labor-hours.

The variable selling and administrative expense per unit sold is $1.80. The fixed selling and administrative expense per month is $60,000.

1. What are the expected cash collections for July?

Total cash collections - 632,800

2. What is the accounts receivable balance at the end of July?

Accounts receivable - 420,000

3. According to the production budget, how many units should be produced in July?

Required production

10,400

units

4. If 61,000 pounds of raw materials are needed to meet production in August, how many pounds of raw materials should be purchased in July?

Raw materials to be purchased

52900

pounds

5. In July what are the total estimated cash disbursements for raw materials purchases? Assume the cost of raw material purchases in June is $88,880.

Total cash disbursements - 93,956

6. What is the estimated accounts payable balance at the end of July?

Accounts payable - 74,060

7. What is the estimated raw materials inventory balance at the end of July?

Raw material inventory balance -

8. 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 direct labor cost -

9. If we assume that there is no fixed manufacturing overhead and the variable manufacturing overhead is $10 per direct labor-hour, what is the estimated unit product cost?

Unit product cost -

10. What is the estimated finished goods inventory balance at the end of July?

Ending finished goods inventory -

11. What is the estimated cost of goods sold and gross margin for July?

Estimated cost of goods sold
Estimated gross margin

12. What is the estimated total selling and administrative expense for July?

Total selling and administrative expenses -

13. What is the estimated net operating income for July?

Net operating income -