Morganton Company makes one product and it provided the following information to

Question

Morganton Company makes one product and it provided the following information to help prepare the master budget for its first four months of operations:

The budgeted selling price per unit is $60. Budgeted unit sales for June, July, August, and September are 9,500, 26,000, 28,000, and 29,000 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 raw materials inventory equals 15% of the following month’s raw materials production needs. Each unit of finished goods requires 4 pounds of raw materials. The raw materials cost $2.40 per pound.

Forty percent of raw materials purchases are paid for in the month of purchase and 60% in the following month.

The direct labor wage rate is $12 per hour. Each unit of finished goods requires two direct labor-hours.

The variable selling and administrative expense per unit sold is $1.50. The fixed selling and administrative expense per month is $65,000.

#1 What are the budgeted sales for July?

#2 What are the expected cash collections for July?

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

#4 If 113,000 pounds of raw materials are needed to meet production in August, how many pounds of raw materials should be purchased in July?

#5 What is the estimated cost of raw materials purchases for July?

#6 If the cost of raw material purchases in June is $149,340, what are the estimated cash disbursements for raw materials purchases in July?

#7 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?

#8 What is the estimated total selling and administrative expense for July?

Morganton Company makes one product and it provided the following information to help prepare the master budget for its first four months of operations:

Explanation / Answer

1)budgeted sales for July = units sold * Sellingprice

                                = 26000 *60 = 1560000

2)expected cash collections for July= (June credit sales * .60) +(July credit sales *.40)

                                        = (9500 *60 * .60 ) +( 1560000*.40)

                                        = 342000 + 624000

                                         = 966000

3)Units to be produced in july = units sold +ending inventory desired - beginning inventory

                      = 26000 + (28000 *.25) +(26000*.25)

                       = 26000 + 7000 - 6500

                      = 26500 units

4) Raw material to be purchased in july = (Units produced in july *Qty ) + ending inventory -beginning inventory

                    = (26500 * 4) + 113000 - (26500*4 *.15)

                  = 106000+113000- 15900

                  = 203100

5) Purchase cost = 203100 * 2.4 = 487440

6)cash disbursement = (487440*.40) +(149340*.60)

                          = 194976+ 89604

                         = 284580

7) Labor cost = (26500 * 2 * 12 ) = 636000

8) estimated selling expense = (26000 *1.5 ) + 65000 = 104000

Related Questions

Navigate

• Browse (All)
• Browse M
• Subjects

Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.