The Foundational 15 [LO8-2, LO8-3, LO8-4, LO8-5, LO8-7, LO8-9, LO8-10]

[The following information applies to the questions displayed below.]

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 9,600, 27,000, 29,000, and 30,000 units, respectively. All sales are on credit.
2. Thirty percent of credit sales are collected in the month of the sale and 70% in the following month.
3. The ending finished goods inventory equals 30% of the following months unit sales.
4. 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.
5. Twenty five percent of raw materials purchases are paid for in the month of purchase and 75% 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 $1.60. The fixed selling and administrative expense per month is $66,000.

Required: 1. What are the budgeted sales for July? Budgeted sales Foundational 8-2 2. What are the expected cash collections for July? Total cash collections 3. What is the accounts receivable balance at the end of July? Accounts receivable 4. According to the production budget, how many units should be produced in July? Required production units 5. If 117,200 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 purchase pounds 6. If 117,200 pounds of raw materials are needed to meet production in August, what is the estimated cost of raw materials purchases for July? Cost of raw materials to be purchased 7. In July what are the total estimated cash disbursements for raw materials purchases? Assume the cost of raw material purchases in June is $173,760 0 Total cash disbursements 8. If 117,200 pounds of raw materials are needed to meet production in August, what is the estimated accounts payable balance at the end of July? Accounts payable 9. If 117,200 pounds of raw materials are needed to meet production in August, what is the estimated raw materials inventory balance at the end of July? Raw material inventory balance Foundational 8-10 10. 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? July the forecasted number of units proi Total direct labor cost Foundational 8-11 11. If we assume that there is no fixed manufacturing overhead and the variable manufacturing overhead is $9 per direct labor-hour, what is the estimated unit product cost? (Round your answer to 2 decimal places.) Unit product cost 12. If we assume that there is no fixed manufacturing overhead and the variable manufacturing overhead is $9 per direct labor-hour what is the estimated finished goods inventory balance at the end of July? is balince at the end of Ending finished goods inventory 13. If we assume that there is no fixed manufacturing overhead and the variable manufacturing overhead is $9 per direct labor-hour what is the estimated cost of goods sold and gross margin for July? Estimated cost of goods sold Estimated gross margin Foundational 8-14 14. What is the estimated total selling and administrative expense for July? Total selling and administrative expenses 15. If we assume that there is no fixed manufacturing overhead and the variable manufacturing overhead is $9 per direct labor-hour, what is the estimated net operating income for July? Net operating income