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 $13 per unit. July August September August 38,000 86.000 55.000 October November December 28.000 14,500 15,000 b. All sales are on account. Based on past experience, sales are collected in the following patter: 30% in the month of sale 65% in the month following sale 5% uncollectible Sales for June totaled $455,000 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 foot 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 September 30 90.400 feet 7 feel e. Gilden costs $0.60 por lool 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 $48,390, Required: 1-a. Prepare a sales budget, by month and in total, for the third quarter. Answer is complete and correct. Budgeted units sales Selling price per unit Budgeted sales July 38,000 $ 13S $ 494,000 August 86,000 13 18.000 September 55,000 S 13 $715,000 Quarter 179,000 S 2.327.000 1-b. Prepare a schedule of expected cash collections, by month and in total, for the third quarter. Answer is complete but not entirely correct. Schedule of Expected Cash Collections July August September Accounts receivable, June $ 30: 295.750 $ 22,750 $ 0 July sales 148,200 321,100 24,700 August sales 0 335,400 726,700 September sales 00 0 214,500 Total cash collections 443,950 679,250 $ 965,900 Quarter $ 318,500 494,000 1,062,100 214,500 089.100 2. Prepare a production budget for each of the months July-October > Answer is not complete. Production Budget July August September 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 cuarter (Round unulni anat a 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.) * Answer is not complete. August September Quarter Direct Materials Budget July Required production in units of finished goods Units of raw materials needed per unit of finished goods Units of raw materials needed to meet production 0 Total units of raw materials needed Units of raw materials to be purchased 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. Answer is not complete. Quarter Schedule of Expected Cash Disbursements July August September Accounts payable, June 30 July purchases August purchases September purchases Total cash disbursements S 0 % 0 % 0 0 0 0 %
