5 - Chapter 70 Saved The production department of Hareston Company has submitted the following forecast of units to be produced by quarter for the upcoming fiscal year: 1st Quarter and Quarterard Quarter4th Quarter Units to be produced 9,100 6,100 8.100 7,100 In addition, the beginning raw materials inventory for the first quarter is budgeted to be 1.950 kilograms and the beginning accounts payable for the first quarter are budgeted to be $3.490 Each unit requires 31 kilograms of raw material that costs $2.50 per kilogram Management desires to end each quarter with an inventory of raw materials equal to 10% of the following quarter's production needs. The desired ending inventory for the fourth quarter is 2,325 kilograms. Management plans to pay for 80% of raw material purchases in the quarter acquired and 20% in the following quarter. Each unit requires 06 direct labour-hours, and direct labour hour workers are paid $195 per hour Required: 1-a. Prepare the company's direct materials budget (Round your answer to the nearest whole dollor amount.) HARESTON COMPANY Direct Materials Budget 1st Quarter 2nd Quarter Year Production needs (kilograms Add Desired ending Inventory Total needs (kilograms) Deduct Beginning inventory Raw materials to be purchased (kilograms) 3rd Quarter 4th Quarter Coul of taw materials to be purchased & Prov 22 1-b. Prepare the schedule of expected cash disbursements for materials for the upcoming fiscal year. (Round your answer to the nearest whole dollar amount.) Year HARESTON COMPANY Schedule of Expected Cash Disbursements for Materials 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter Accounts payable beginning balance 1st Quarter purchase 2nd Quarter purchase 3rd Quarter purchase 4th Ouarter purchase Total cash disbursements for materials 0 $ 0 $ $ 2. Prepare the company's direct labour budget for the upcoming fiscal year, assuming that the direct labour workforce is adjusted each quarter to match the number of hours required to produce the forecasted number of units produced. (Do not round intermediate calculations.) HARESTON COMPANY Direct Labour Budget 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter Year Total direct labour-hours needed Total direct labour cost