Sun Company manufacturers 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):

July30,000August70,000September50,000October20,000November10,000December10,000

The selling price of the umbrellas is $12 each.

1. All sales are on account. Based on past experience, sales are expected to be collected in the following pattern:

30%In the month of sale65%In the month following sale5%uncollectable

Sales for June were $300,000

1. The company maintains finished goods inventories equal to 15% of the following months sales. This requirement will be met at the end of June.
2. Each beach umbrella requires 1 meter 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 Gildwn on hand at the beginning of the quarter is 18,000 meters.
3. Gilden costs $3.20 per meter. 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 $76,000.

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.