The marketing department of Gaeber Industries has submitted the following sales forecast for the upcoming fiscal year: 1st Quarter 8,100 2nd Quarter 7,100 3rd Quarter 5,900 4th Quarter 7,100 Budgeted sales (units) The company expects to start the first quarter with 1,620 units in finished goods inventory. Management desires an ending finished goods inventory in each quarter equal to 20% of the next quarter's budgeted sales. The desired ending finished goods inventory for the fourth quarter is 1,710 units. In addition, the beginning raw materials inventory for the first quarter is budgeted to be 3,220 kilograms and the beginning accounts payable for the first quarter are budgeted to be $14,920. Each unit requires two kilograms of raw material that costs $5 per kilogram. Management desires to end each quarter with an inventory of raw materials equal to 20% of the following quarter's production needs. The desired ending inventory for the fourth quarter is 3,150 kilograms. Management plans to pay for 80% of raw material purchases in the quarter acquired and 20% in the following quarter. Required: 1. Prepare the company's production budget for the upcoming fiscal year. GAEBER INDUSTRIES Production Budget 1st Quarter 2nd Quarter 8,1001 7,100 4th Quarter Year 3rd Quarter 5,900 28,200 7,100 1,710 Budgeted sales (units) Add: Desired ending inventory Total units needed Deduct: Beginning inventory Required production 2-a. Prepare the company's direct materials budget. GAEBER INDUSTRIES Direct Materials Budget 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter Year Raw materials to be purchased (kilograms) Add: Desired ending inventory Total needs (kilograms) Deduct: Beginning inventory Raw materials to be purchased (kilograms) Production needs (kilograms) 2-b. Prepare the schedule of expected cash disbursements for materials for the upcoming fiscal year. (Round your answer to the nearest whole dollar amount.) Year GAEBER INDUSTRIES Schedule of Expected Cash Disbursements for Materials 1st Quarter 2nd Quarter 3rd Quarter 4th 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