Question

15 Required information The following information applies to the questions displayed below.) it 15 of 15 Morganton Company makes one product and it provided the following information to help prepare the master budget. Print a. The budgeted selling price per unit is $65. Budgeted unit sales for June, July, August, and September are 9,900,30,00 0,32,000, and 33,000 units, respectively. All sales are on credit. b. Forty percent of credit sales are collected in the month of the sale and 60% in the folle e month of the sale and 60% in the following month. C. The ending finished goods inventory equals 30% of the following month's unit sales. d. The ending raw materials inventory equals 20% of the following month's raw materials production needs. Each unit of fi nished goods requires 4 pounds of raw materials. The raw materials cost $2.50 per pound. e. Forty percent of raw materials purchases are paid for in the month of purchase and 60% in the following month. f. The direct labor wage rate is $12 per hour. Each unit of finished goods requires two direct labor-hours. g. The variable selling and administrative expense per unit sold is $1.90. The fixed selling and administrative expense per month is $69,000. 15. If we assume that there is no fixed manufacturing overhead and the variable manufacturing overhead is $11 per direct labor-hour, what is the estimated net operating income for July? Net operating income

Answer 1

Solution 15:

Estimated unit product cost - Morganton Company
Particulars	Per unit
Direct Material (4*$2.50)	$10.00
Direct labor (2*$12)	$24.00
Overhead (2*$11)	$22.00
Estimated unit product cost	$56.00

Computation of estimated cost of goods sold and gross margin for July- Morganton Company
Particulars	Amount
Estimated sales (30000*$65)	$1,950,000.00
Estimated cost of goods sold (30000 * $56)	$1,680,000.00
Estimated Gross Margin	$270,000.00

Computation of estimated selling and administrative expenses for July- Morganton Company
Particulars	Amount
Estimated variable selling and adminstrative expenses (20000*$1.90)	$57,000.00
Estimated fixed selling and adminstrative expenses	$69,000.00
Estimated total selling and adminstrative expenses	$126,000.00

Computation of estimated net operating income for July- Morganton Company
Particulars	Amount
Estimated Gross Margin	$270,000.00
Estimated selling and adminstrative expenses	$126,000.00
Estimated net operating income	$144,000.00