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 33,500 October 23,500

August 77,000 November 10,000

September 46,000 December 10,500

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

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 $260,000.

c.The company maintains finished goods inventories 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, 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 month's production needs. The inventory of Gilden on hand at the beginning and end of the quarter will be:

June 30 80,050feet

September 30 ? feet

e.Gilden costs $0.80per 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.

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.

Req 1

Calculate the estimated sales, by month and in total, for the third quarter.

JulyAugust SeptemberQuarter

Budgeted sales????

Req 2

Calculate the expected cash collections, by month and in total, for the third quarter.

July August September Quarter

Total cash collections????

Req 3

Calculate the estimated quantity of beach umbrellas that need to be produced in July, August, September, and October.

July August September Quarter

Required production in units ????

Req 4 and 5

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. (Round your Unit cost of raw materials to 2 decimal places.)

July August September Quarter

Total units of raw materials to be purchase ????

Cost of raw materials to be purchased????

Req 6

Calculate the expected cash disbursements for raw material (Gilden) purchases, by month and in total, for the third quarter.

JulyAugust September Quarter

Total cash disbursements????