Problem 8-30 Integration of the Sales, Production, and Direct Materials Budgets [LO8-2, LO8-3, LO8-4]

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:

1. The Marketing Department has estimated sales as follows for the remainder of the year (in units):

July	39,000	October	29,000
August	88,000	November	15,500
September	57,000	December	16,000

The selling price of the beach umbrellas is $15 per unit.

2. 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 $555,000.

3. The company maintains finished goods inventories equal to 15% of the following months sales. This requirement will be met at the end of June.

4. 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	92,700	feet
September 30	?	feet

5. 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 $66,920.

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.

1. Calculate the estimated sales, by month and in total, for the third quarter.

	July	August	September	Quarter
Budgeted sales

2. Calculate the expected cash collections, by month and in total, for the third quarter.

	July	August	September	Quarter
Total cash collections

3. 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

4/5. 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

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 disbursement