The management of MacSolutions, Inc. prepared the following estimated balance sheet for June 2021 Cash Accounts Receivable Raw Material Inventory Finished Goods Inventory Total Current Assets Equipment Accumulated Depreciation Net Equipment Total Assets MacSolutions, Inc. Estimated Balance Sheet As of June 30, 2021 Liabilities and Equity 540,000 Accounts Payable $249,900 Income Tees Payable $35.000 Short-term Notes Payable 5241080 Total Current Liabilities 5565,980 Long-term Lisbilities $720.000 Total Liabilties {$240,000 Common Stock 5480 000 Retained Earnings $1.045.980 Total Stockholders' Equity Total Liabilities and Equity 551.400 $10.000 594,000 $55,400 $300.000 $385,400 5600.000 S60 S80 5660 380 $1045930 0 To prepare a master budget for July August, and September of 2021, management gathers the following information 2 Sales were 20,000 units in June. Forecasted sales in units are as follows: July, 22,000; August. 17.000. September, 19,000, and October 24,000. The product's selling price is $17 per unit and its total product cost is $14.35 per unit b. Company policy calls for a given month's coding finished goods inventory to equal 70% of the next month's expected unit sales The June 30 finished goods inventory is 16,800 units, which does not comply with the policy. Company policy calls for a given month's ending raw materials inventory to equal 20% of the next month's materials requirements The June 30 raw materials inventory is 4.37 units (which also fails to meet the policy). The budgeted September 30 raw materials is 1,980 units. Raw materials cost $8 per unit. Each finished unit requires 0.50 units of raw materials Each finished unit requires 0.50 hours of direct laborat a rate of $16 per hour. Overhead is allocated based on direct labor hours. The prodetermined vuriable overhead rate is $2.70 per direct labor hout, Depreciation of S20,000 per month is treated as fixed factory overhead Monthly general and administrative expenses include $9.000 administrative salaries and 0.9% moothly interest on the long-term note payable. Sales representatives commissions are 10% of sales and are paid in the month of the sales. The sales manager's monthly salary is $3,500. The company expects 30% of sales to be for cash and the remaining 70% on credit. Receivables are collected in full in the month following the sale (none are collected in the month of the sale). i All raw materials purchases are on credit, and no payables arise from any other transactions. One month's raw materials purchases are fully paid in the next month 1. Dividends of $20,000 are to be declared and paid in August 1. Income taxes payable at June 30 will be paid in July, Income tax expense will be assessed at 35% in the quarter and paid in October, Equipment purchases of $100,000 are budgeted for the last day of September m. The minimum ending cash balance for all months is $40,000. If necessary, the company borrows enough cash using a short-term note to reach the minimum. Short-term notes require an interest payment of 1% at each month-end (before any repayment). If the ending cash balance exceeds the minimum, the excess will be applied to repaying the short-term notes payable balance Required Prepare the following budgets and other financial information as required. All budgets and other financial information should be prepared for the third calendar quarter, except as otherwise noted below. Round calculations to the nearest whole dollar, 1. Sales budget. 7. General and administrative expense budget. 2. Production budget. - 8. Cashbudget. 3. Raw materials budget. 9. Budgeted income statement for the entire quarter (not for each 4. Direct labor budget. month separately) 5. Factory overhead budget. 6. Selling expense budget Prid Pa 789