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 $15 per unit.

July		42,000		October		32,000
August		94,000		November		18,500
September		63,000		December		19,000

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 $645,000.

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	99,600	feet
September 30	?	feet

e. Gilden costs $0.80 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 $74,120.

Required 1-a. Prepare a sales budget, by month and in total, for the third quarter. July August September Quarter Budgeted units sales Selling price per unit Budgeted sales 1-b. Prepare a schedule of expected cash collections, by month and in total, for the third quarter Schedule of Expected Cash Collections July August SeptembeQuarter Accounts receivable June 30 July sales August sales September sales Total cash collections $ 2. Prepare a production budget for each of the months July-October. Production Budget July August Septembe October Budgeted unit sales Total needs Required production in units 0 0 3-a. Prepare a direct materials budget for Gilden, by month and in total, for the third quarter. (Round your Unit cost of raw materials to 2 decimal places.) Direct Materials Budg Jul Required production in units of finished Units of raw materials needed per unit of finished Units of raw materials needed to meet Total units of raw materials needed Units of raw materials to be purchased 0 0 Unit cost of raw materials Cost of raw materials to be purchased 3-b. Prepare a schedule of expected cash disbursements for Gilden, by month and in total, for the third quarter Schedule of Expected Cash Disbursements July August SeptembeQuarter Accounts payable June 30 July purchases August purchases September purchases Total cash disbursements