PART 1//

units to be produced Q1 7,200 Q2 8,200 Q3 6,200 Q4 5,200//// In addition, the beginning raw materials inventory for the first quarter is budgeted to be 1,500 Kilos and the beginning accounts payable for the first quarter are budgeted to be $3,040.

Each unit requires 2.2 Kilos of raw material that costa $1.60 per Kilogram. Management desires to end each quarter with an inventory of raw materials equal to 10% of the following quarter's production needs. The desired ending inventory for the fourth quarter is 1,650 Kilos. Management plans to pay for 80% of raw material purchases in the quarter acquired and 20% in the following quater. Each unit Requires 0.6 direct labour-hours, and direct labour-hours workers are paid $15.0 per hour.

Puy of raw material purchases in the quarter acquired and 20% in the following quarter. Each unit requires 0.6 direct labour-hours, and direct labour-hour workers are paid $15.0 per hour. Required: 1-a. Prepare the company's direct materials budget. (Round your answer to the nearest whole dollar amount.) HARESTON COMPANY Direct Materials Budget 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter Year Total needs (kilograms) CA 1-b. Prepare the schedule of expected cash disbursements for materials for the upcoming fiscal year. (Round your answer to the nearest whole dollar amount.) 4th Quarter Year HAREMTON COMPANY schedule of Expected Cash Disbursements for Materials 1st Quartet 2nd Quarter 3rd Quarter Accounts payable, beginning balance 1st Quarter purchase 2nd Quarter purchase 3rd Quarter purchase 4th Quarter purchase Total cash disbursements for materials $ 0 $ 0 $ 0 0 0 2. Prepare the company's direct labour budget for the upcoming fiscal year, assuming that the direct labour workforce is adjusted each quarter to match the number of hours required to produce the 31 Dash disbursements for materials s 0 $ s 2. Prepare the company's direct labour budget for the upcoming fiscal year, assuming that the direct labour workforce is adjusted each quarter to match the number of hours required to produce the forecasted number of units produced. (Do not round intermediate calculations.) HARESTON COMPANY Direct Labour Budget 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter Year Total direct labour-hours needed Total direct labour cost 31 CA