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:

1. The budgeted selling price per unit is $60. Budgeted unit sales for June, July, August, and September are 8,000, 11,000, 13,000, and 14,000 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 25% of the following month’s unit sales.
4. 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 $2.20 per pound.
5. Twenty percent of raw materials purchases are paid for in the month of purchase and 80% in the following month.
6. The direct labor wage rate is $12 per hour. Each unit of finished goods requires two direct labor-hours.
7. The variable selling and administrative expense per unit sold is $1.20. The fixed selling and administrative expense per month is $61,000.

1a) In July what are the total estimated cash disbursements for raw materials purchases? Assume the cost of raw material purchases in June is $99,275; and 66,250 pounds of raw materials are needed to meet production in August.

b)If 66,250 pounds of raw materials are needed to meet production in August, what is the estimated accounts payable balance at the end of July?

c)If 66,250 pounds of raw materials are needed to meet production in August, what is the estimated raw materials inventory balance at the end of July?

2 a)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?

b) If we assume that there is no fixed manufacturing overhead and the variable manufacturing overhead is $7 per direct labor-hour, what is the estimated unit product cost? (Round your answer to 2 decimal places.)

c) If we assume that there is no fixed manufacturing overhead and the variable manufacturing overhead is $7 per direct labor-hour, what is the estimated finished goods inventory balance at the end of July?

Answer 1

Unit produced = 11000+13000*25%-11000*25% = 11500 Units

Raw material purchase = (11500*5)+(66250*10%)-(11500*5*10%) = 58375 Pounds

Estimated cost of raw materials = 58375*2.2 = $128425

1a) Cash disbursement = (99275*80%+128425*20%) = $105105

1b) Account payable = 128425*80% = $102740

1c) Raw material inventory balance = 6625*2.2 = $14575

2a) Direct labor cost = 11500*2*12 = $276000

2b) Estimated unit product cost = (5*2.2+12*2+7*2) = 49

2c) Ending inventory = 13000*25%*49 = $159250