Required:

PROBLEM 830 Integration of the Sales, Production, and Direct Materials Budgets Q L08-2, L083, Q. 1084 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): July 30,000 August 70,000 September 50,000 October 20,000 November 10,000 December 10,000 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: Page 400 30% in the month of sale 65% in the month following sale 5% uncollectible Sales for June totaled $300,000. 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 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 month's production needs. The inventory of Gilden on hand at the beginning and end of the quarter will be: June 30 72,000 feet September 30 ? feet Note: Follow this sales collection pattern: (Don't follow the collection pattern given in b.) 30% in the month of sale 60% in the month following the sale 10% in the 2nd month following the sale 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 $76,000. 5. Calculate the cost of the raw material (Gilden) purchases by month and in total, for the third quarter (Hint: Refer to Schedule 3 for guidance). 6. Calculate the expected cash disbursements for raw material (Gilden) purchases, by month and in total, for the third quarter (Hint: Refer to Schedule 3