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):

The selling price of the beach umbrellas is $10 per unit.

July	42,500	October	32,500
August	95,000	November	19,000
September	64,000	December	19,500

b.	All sales are on account. Based on past experience, sales are collected in the following pattern:

30%	in the month of sale
65%	in the month following sale
5%	uncollectible

Sales for June totaled $440,000.

c.	The company maintains finished goods inventories equal to 15% of the following months sales. This requirement will be met at the end of June.

d.	Each beach umbrella requires 4 feet of Gilden, a material that is sometimes hard to acquire. Therefore, the company requires that the ending inventory of Gilden be equal to 50% of the following months production needs. The inventory of Gilden on hand at the beginning and end of the quarter will be:

June 30	100,750	feet
September 30	?	feet

e.	Gilden costs $0.40 per foot. One-half of a months 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 $37,660.

1- Prepare a schedule of expected cash b. collections, by month and in total, for the third chedule of Expected Cl Collections July Augu Septe Quart Accounts 0 0 receivable 286.0 June 30 286.0 July sales 127,51276,2: 0 403.7 August sales 0 285,0 617,5 902,5 September Prepare a production budget for each of the months July-October. July Augus Septei Octob Budgeted unit sales 42,500 95,000 64.000 32.50C Add: Desired ending finished goods 14,250 9,600 4,875 2,850 inventory Total needs 58.75010160 68.875 35.35C Less: Beginning finished goods 7,725 14,250 9,600 4,875 inventory Required production in 49.025 90.350 59.27530.475 3- Prepare direct materials budget for Gilden a. month and in total, for the third quarter. (Round your Unit cost of raw materials to 2 decimal places. rect Materials Budg July Augus Septer Quart Required production in units of finished goods Units of raw materials needed per unit of finished goods Units of raw materials 361.40 237.10 needed to meet production Add: Desired ending raw 80,70 118,55 60,950 60,95 materials inventory Total units of raw materials 180, 70479,95 298,05 60,95C needed Less: Beoinnina raw 3- Prepare a schedule of expected cash b. disbursements for Gilden.. by onth and in total, for the third quarter. Ex Disburseme July Augu Septe Quart Accounts payable June 37.66 0 0 37.66 purchases