Pargo Company is preparing its master budget for 2020. Relevant data pertaining to its sales, production, and direct materials budgets are as follows. Sales. Sales for the year are expected to total 1,100,000 units. Quarterly sales are 19%, 25%, 24%, and 32%, respectively. The sales price is expected to be $40 per unit for the first three quarters and $45 per unit beginning in the fourth quarter. Sales in the first quarter of 2021 are expected to be 15% higher than the budgeted sales for the first quarter of 2020. Production. Management desires to maintain the ending finished goods inventories at 20% of the next quarters budgeted sales volume. Direct materials. Each unit requires 2 pounds of raw materials at a cost of $12 per pound. Management desires to maintain raw materials inventories at 10% of the next quarters production requirements. Assume the production requirements for first quarter of 2021 are 490,000 pounds. Prepare the sales, production, and direct materials budgets by quarters for 2020.

options for boxes ti the right

PARGO COMPANY Sales Budget Quarter 3 Year PARGO COMPANY Production Budget Quarter 1 2 3 Year Ver PARGO COMPANY Direct Materials Budget Quarter 1 2 3 Year DINDI 1000 10000 0000 Direct Materials Per Unit Expected Unit Sales Beginning Direct Materials (Pounds) Direct Materials Purchases Total Materials Required Desired Ending Direct Materials (Pounds) Beginning Finished Goods Units Total Required Units Required Production Units Desired Ending Finished Goods Units