Milo Company manufactures beach umbrellas. The company is preparing detailed budgets for the third quarter and has assembled 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 34,500 August 79,000 September 48,000 October 24,500 November 11,000 December 11,500 The selling price of the beach umbrellas is $12 per unit. b. All sales are on account. Based on past experience, sales are collected in the following pattern: 301 in the month of sale 65in the month following sale 51 uncollectible Sales for June totaled $336,000. c. The company maintains finished goods inventories equal to 15% of the following month's sales. This requirement will be met at th end of June. d. Each beach umbrella requires 4 feet of Gilden, a material that is sometimes hard to acquire. Therefore, the company requires tha the ending inventory of Gilden be equal to 50% of the following month's production needs. The inventory of Gilden on hand at th beginning and end of the quarter will be June 30 September 30 82,350 feet 2 feet Septi e. Gilden costs $0.80 per 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 $56,120. 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. Reg 2 Ret Reg 3 Reg 4 and 5 Reg 6 Calculate the estimated sales, by month and in total, for the third quarter. July August September Quarter $ 414,000 $948 000 $ 576,000 $ 1,938,000 Budgeted sale Reg 2 > 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 fin 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 quartet 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. Re 1 Reg 2 Rea 2 Reg 4 and 5 Reg 6 Calculate the expected cash collections, by month and in total, for the third quarter. July August September Quarter Total colection $ 342.600 $ 553.600 $ 789.000 $1,654,000 Call UT quorer Complete this question by entering your answers in the tabs below. Reg 1 Reg 3 Reg 2 Req 4 and 5 Reg 6 Calculate the estimated quantity of beach umbrellas that need to be produced in July, August, September, and October, July August September October Required production in units Complete this question by entering your answers in the tabs below. Reg 1 Reg 2 Req3 Req 4 and 5 Reg 6 Calculate the quantity of Gilden (in feet) that needs to be purchased by month and in total, for the third quarter. 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 purchased Cost of raw materials to be purchased Reg 3 Req6 > Reg 2 Reg Reg 3 Reg 4 and 5 Reg 6 Calculate the expected cash disbursements for raw material (Gilden) purchases, by month and in total, for the third quarter. July August September Quarter Total cash disbursements
