"Do It Review 21-2 PergoCompany is preparing a master budget for 2017. Relevant duta pertaining to its production, and direct materials budgets are as Follows Salesforce are exceed to total 1.200.000 Quantity are 20, 20, and 294, respectively. The sales prices expected to 40 per unit for the first ree quarter to beginning of earter. Salesin the first expected twigher than Proses on the ingrede wat weer speed we volume Direct materiallach unit require unayor van materials at a cost of 10 per on Hergement deres to maintain raw materials itements at 10 of the nature production requirement une production requirements for first quarter of 2018 are 510.00 Prepare the sales production, and direct materials budgets by quarters for 2017 PAROO COMPANY Sales 1203, 21% = 1200 x 26% - 1,200,00 * 25% = Quarter 1 2 Year Expected units Un pri $ 1,10., * 20%= Total 000 240poo 360,000 312,000 348,000 1,000,000 40 40 43 A 600 pb 12pcope 2.480 Mbps 4464 (246, ooo +40) -Year Ending 10/31/17 (240,000 (240, 20 x 62) - 264,00 PAROO COMANE Production Budget FOR Quarter Year 1 31806 Lesy Expected unit sales 24002300,000 34 pod 264, 40 X 25%- Add Desined Enchay Finishinds zu 75,000 18,000 87,000 Uber Ital Required Units 315000 378,000 3140> 414,000 Beginning Faused Goods no 6000 15.00 17,0 meo Required Production inity Bus pa 303,660 321,06 32700 1206 DOO 240, 60 tas% to, or for your Ending // PAGO COMPANY Die Budge Quarter Year 2.000 2 a 2 132 100 32.100 Units to be Produced 25,00 33,00 221,60m Direct materials for Unit 2 pounds Total Pounds Requred Fur Produchun 510 poo 606,000 642,000 1654,000 Add Desired Ending Direct Materials 29 30 Total Materials Required (340300 17+ 10 =X10% less Beginning Direct Materials 31 500 31100 0x00% Dired materials for kases sus, 20 606,300 634, 8 638,120 103 * 10% Total Cost of Dreat Material 5,032,00 6,03,00 6,348,0 16,321 00 : 23,820 poo purchases (215,3 X 10%), (375,00 767) 125,500 510,000 x 5% 679 500 41,400 37200 ost 10 5 10 $ per pound