Need help creating the master budget

a. Sales for March total 22.100 units. Forecasted sales in units are as follows April, 22,100: May, 19100, June, 19.500 Sales of 250,000 units are forecasted for the entire year. The product's selling price is $30.00 per unit and its total and July, 22,100 product cost is $25.50 per unit March is 4,500 units. Raw materials cost $20 per unit. Each finished unit requires 0.50 units of raw materials. b. Company policy calls for a given month's ending raw materials inventory to equal 50% of the next month's materials requirements. The which complies with the policy. The expected June 30 ending raw materials inventory 31 raw materials inventory is 4,925 units, Company policy calls for March 31 finished goods inventory is 17,680 units, which complies with the policy C a given month's ending finished goods inventory to equal 80% of the next month's expected unit sales. The d. Each finished unit requires 0.50 hours of direct labor at a rate of $25 per hour e. Overhe f. Sales representatives' commissions are 6% of sales and g. Monthly general and administrative expenses include $22,000 administrative salaries and 0.9% monthly interest on the long-term h. The company expects 30% of sales to be for cash and the remaining 70% on credit. Receivables are collected in full in the month L. All raw materials purchases are on credit, and no payables arise from any other transactions. One month's raw materials purchases J. The minimum ending cash balance for all months is $70,000. If necessary, the company borrows enough cash using a short-term note k. Dividends of $20,000 are to be declared and paid in May m. Equipment purchases of $140,000 are budgeted for the last day of June. Required: ad is allocated based on direct labor hours. The predetermined variable overhead rate is $3.50 per direct labor hour Depreciation of $25,290 per month is treated as fixed factory overhead. $4,000. note payable. following the sale (none are collected in the month of the sale) are fully paid in the next month to reach the minimum. Short-term notes require an interest payment of 1% at each month-end (before any repayment, if the ending are paid in the month of the sales. The sales manager's monthly salary is cash balance exceeds the minimum, the excess will be applied to repaying the short-term notes payable balance No cash payments for income taxes are to be made during the second calendar quarter. Income tax will be assessed at 40% in the quarter and paid in the third calendar quarter Prev 1 of 1E Next