Cher Problem 8-30 (Algo) Integration of the Sales, Production, and Direct Materials Budgets (LO8-2, L08-3, LO8-4) Milo Company manufactures beach umbrellas. The company is preparing detailed budgets for the third quarter and has assembled the following information to assist in the budget preparation a The Marketing Department has estimated sales as follows for the remainder of the year (in units): July August September 33,500 October 77,000 November 46,000 December 23,500 10,000 10,500 The selling price of the beach umbrellas is $10 per unit, 6. All sales are on account. Based on past experience, sales are collected in the following pattern: 384 in the month of sale 654 in the month following sale 5 uncollectible Sales for June totaled $260,000 The company maintains finished goods inventores equal to 15% of the following month's sales. This requirement will be met at the end of June d. Each beach umbrella requires 4 feet of Gilden, o material that is sometimes hard to acquire. Therefore, the company requires that the ending inventory of Gilden be equal to 50% of the following month's production needs. The inventory of Gilden on hand at the beginning and end of the quarter will be June 30 September 30 89,050 feet 7 feet c. Gilden costs $0.80 per foot. One-half of a month's purchases of Gilden is paid for in the month of purchase the remainder is paid for in the following month. The accounts payable on July 1 for purchases of Gilden during June will be $53.720 7 June 30 September 30 80,050 feet 7 feet 6 nts e. Gilden costs $0.80 per foot One-half of a month's purchases of Gilden is paid for in the month of purchase the remainder is paid for in the following month. The accounts payable on July 1 for purchases of Gilden during June will be $53,720 eBook Required: 1. Calculate the estimated sales, by month and in total, for the third quarter. 2. Calculate the expected cash collections, by month and in total, for the third quarter. 3. Calculate the estimated quantity of beach umbrellas that need to be produced in July, August September, and October 4. Calculate the quantity of Gilden (in feet) that needs to be purchased by month and in total, for the third quarter. 5. Calculate the cost of the raw material (Gilden) purchases by month and in total, for the third quarter. 6. Calculate the expected cash disbursements for raw material (Gilden) purchases, by month and in total, for the third quarter. Complete this question by entering your answers in the tabs below. Reg 1 Reg 2 Reg 3 Req 4 and 5 Reg 6 Calculate the estimated sales, by month and in total, for the third quarter July August September Quarter Budgeted sales Reg 2 > for in the following month. The accounts payable on July Required: 1. Calculate the estimated sales, by month and in total, for the third quarter. 2. Calculate the expected cash collections, by month and in total, for the third qu 3. Calculate the estimated quantity of beach umbrellas that need to be produced 4. Calculate the quantity of Gilden (in feet) that needs to be purchased by month 5. Calculate the cost of the raw material (Gilden) purchases by month and in total 6. Calculate the expected cash disbursements for raw material (Gilden) purchase Complete this question by entering your answers in the tabs below. Reg 1 Req Req3 Req 4 and 5 Reg 6 Calculate the expected cash collections, by month and in total, for the third quarter. July August September Quarter Total cash collections BB BRE for in the following month. The accounts payable on July 1 for purchases of Required: 1. Calculate the estimated sales, by month and in total, for the third quarter. 2. Calculate the expected cash collections, by month and in total, for the third qu 3. Calculate the estimated quantity of beach umbrellas that need to be produce 4. Calculate the quantity of Gilden (in feet) that needs to be purchased by month 5. Calculate the cost of the raw material (Gilden) purchases by month and in tota 6. Calculate the expected cash disbursements for raw material (Gilden) purchase Complete this question by entering your answers in the tabs below. Req 1 Reg 2 Req3 Req 4 and 5 Reg 6 Calculate the expected cash disbursements for raw material (Gilden) purchases, by July August September Quarter Total cash disbursements