Question

Required information 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 a. The budgeted selling price per unit is $60. Budgeted unit sales for June, July, August, and September are 8,600, 17,000, 19,000, and 20,000 units, respectively. All sales are on credit b. Thirty percent of credit sales are collected in the month of the sale and 70% in the following month. C. The ending finished goods inventory equals 25% of the following month's unit sales. d. The ending raw materials inventory equals 10% of the following month's raw materials production needs. Each unit of finished goods requires 5 pounds of raw materials. The raw materials cost $2.40 per pound. Thirty five percent of raw materials purchases are paid for in the month of purchase and 65% in the following month. f. The direct labor wage rate is $14 per hour. Each unit of finished goods requires two direct labor-hours. g. The variable selling and administrative expense per unit sold is $1.80. The fixed selling and administrative expense per month is $67,000. 9. If 96,250 pounds of raw materials are needed to meet production in August, what is the estimated raw materials inventory balance at the end of July?

Answer 1

9) Estimated ending raw material balance in july = 96250*10%*2.4 = $23100

12) Unit product cost = (2.4*5+14*2+6*2) = 52 per unit

Estimated ending finished goods inventory in july = 19000*25%*52 = $247000

14) Estimated selling and administrative expense = (17000*1.8+67000) = $97600

15) Net operating income for july = (60-52)*17000-97600 = $38400