Franklin Products Limited manufactures and distributes a number of products to retailers. One of these products, SuperStick, requires five kilograms of material D236 in the manufacture of each unit. The company is now planning raw materials needs for the third quarterJuly, August, and September. Peak sales of SuperStick occur in the third quarter of each year. To keep production and shipments moving smoothly, the company has the following inventory requirements:

a.	The finished goods inventory on hand at the end of each month must be equal to 8,550 units plus 20% of the next months sales. The finished goods inventory on June 30 is budgeted to be 22,660 units.
b.	The raw materials inventory on hand at the end of each month must be equal to 40% of the following months production needs for raw materials. The raw materials inventory on June 30 for material D236 is budgeted to be 131,200 kilograms.
c.	The company maintains no work in process inventories.
	A sales budget for SuperStick for the last six months of the year follows:

Budgeted Sales in Units

July

61,100

August

75,550

September

106,100

October

53,550

November

30,550

December

15,220

1.

Prepare a production budget for SuperStick for July, August, September, and October.

3.	Prepare a direct materials purchases budget showing the quantity of material D236 to be purchased for July, August, and September and for the quarter in total.