please read the comments in the () and all caps. I just need really need help with following budgets E through I.

The company is preparing its 20X9 master budget and has presented you with the following information: A. The projected December 31, 20X8, balance sheet for the company is as follows: Assets Cash $ 6,080 Accounts Receivable 29,500 Raw Materials Inventory 1,000 Finished Goods Inventory 3,200 Prepaid Insurance 1,800 Building $ 350,000 Accum Depreciation (25,000) 325,000 Total Assets $ 366,580 Liabilities and Equity Notes Payable $ 25,000 Accounts Payable 2,650 Dividends Payable 12,000 Total Liabilities $ 39,650 Common Stock $ 200,000 Paid-In Capital 40,000 Retained Earnings 86,930 326,930 Total Liabilities and Stockholders Equity $ 366,580 Other Information that is being provided to you: B. The Accounts Receivable balance at 12/31/20X8 represents the balances of November and December credit sales. Sales were $90,000 and $85,000 respectively. C. Estimated sales in gallons of dye for January through May 20X9 are as follows: January 9,000 February 11,000 March 16,000 April 14,000 May 13,000 June 12,000 Each gallon of dye sells for $ 15 D. The collection pattern for accounts receivable is as follows: 70 percent in the month of sale, 20 percent in the first month after the sale, and 10 percent in the second month after the sale. McClosky does not provide cash discounts and they are not expecting any bad debts. E. Each gallon of dye has the following standard quantities and costs for direct material and direct labor: 1.4 gallons of direct material (some evaporation takes place during processing) X $.90 per gallon $ 1.26 0.5 direct labor X $ 8 per hour 4.00 F. Variable overhead is applied to the product on a machine-hour basis. Processing one gallon of dye takes five hours of machine time. The variable overhead is $0.08 per machine hour. Variable overhead consists of utility costs. Total annual fixed overhead is $150,000; it is applied at $ 1 per gallon based on expected annual capacity of 150,000 gallons. Fixed overhead per year is made up of the following costs: Salaries $ 110,000 Utilities 15,000 Insurance 1,800 Depreciation-factory 23,200 Fixed overhead is incurred evenly throughout the year. G. There is no beginning Work-in-Process Inventory. All work is completed in the period in which it is started. Raw Material Inventory at the beginning of the year consists of 1,100 gallons of direct material at a standard cost of $.90 per gallon. There are 500 gallons of dye in Finished Goods Inventory at the beginning of the year carried at a standard cost of $6.28 per gallon; direct material, $.98, direct labor, $4.00; variable overhead $ .30; fixed overhead , $1,00 H. Accounts Payable relates to raw material and is paid 60 percent in the month of purchase and 40 percent in the month after purchase. No discounts are received for prompt payment. I. The dividend will be paid in January 20X9. J. A new piece of equipment will be purchased in March 20X9 and the cost is $12,000. Payment of 80 percent will be made in March and 20 percent in April. The equipment has a useful life of three years and will be placed in service on March 1. K. The note payable has a 12 percent interest rate; interest is paid at the end of each month. The principle of the note is repaid as cash is available to do so. L. The McClosky management team wishes to maintain a minimum cash balance of $5,500. Investments and borrowing are made in $100 amounts. (Even $100 amounts). Interest on any borrowings are expected to be 12 percent per year, and investments will earn 4 percent per year. M. The ending finished goods inventory should include 5 percent of next months sales. This will not be true at the beginning of 20X9 due to a miscalculation in sales for the month of December. The ending inventory of raw materials should be 5 percent of next months needs. N. Selling and administration costs per month are as follows: salaries $25,000; rent, $7,000 and utilities, $800. These costs are paid in cash as they are incurred. O. The companys tax rate is 20 percent. Please note: You will be preparing a master budget for the first of 20X9 and the supporting schedules listed below: Requirements:

THE FOLLOWING IS COMPLETED A. Sales Budget( already completed in the picture that is attached) B. Production Budget(already completed in the picture that is attached) C. Purchases Budget(already completed in the picture that is attached) D. Labor Budget(already completed in the picture that is attached)

THE FLOWING IS WHAT I NEED HELP WITH E. Variable Overhead Budget F. Fixed Overhead Budget G. Budgeted Cost of Goods Manufactured H. Budgeted Income Statement I. Budgeted Balance Sheet J. Cash

m milestone 1 a. sales budget March Total 16000 36000 January 9000 $ $ 1,35,000 Sales units Sales price per unit Sales amount February 11000 $ 15.00 $1,65,000 0 $ $ 2,40,000 $5,40,000 2 Production Budget March Sales units Add : Closing Stock Required Total Goods Required Less : Opening Stock Production Required 1 January 9000 550 9550 500 9 050 February 11000 800 11800 550 1 1250 16000 700 16700 800 15900 Total 36000 700 3 6700 500 _36200 April 14000 650 14650 700 13950 Direct Material Budget 22 24 25 26 27 28 Production Required Raw Material Per unit Raw Material for Production Add: Closing Stock Required Total Material Required Less : Opening Stock Material to be purchased Rate per gallon chase cost January February March Total 9050 112501 15900 36200 4 1. 1 4 . 1 .41 12670 15750 2 2260 50680 787.5 1113 976.5 976.5 13457.5 16863 2 3236. 5 51656.5 1100 787.5 1113 1100 12357. 5 1 6075.51 22123.5 50556.5 $ $ |$11.121.75 l $14.467.95 $ 19.911.15 1$45.500.85 Direct Labor Budget Production Required Labor hours per unit Total Labor Hours Required 1 Labor Rate per hour Labor Amount January February 905011250 0.5 0.5 4 525 5625 $ $ $ 36,200 $ 45,000 March 1 5900 0.5 7 950 $ $ 63,600 Total 36200 0.5 18100 $ $ 1,44,800