The production department of Zan Corporation has submitted the following forecast of units to be produced by quarter for the upcoming fiscal year: 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter Units to be produced 13,000 16,000 15,000 14,000 In addition, 19,500 grams of raw materials inventory is on hand at the start of the 1st Quarter and the beginning accounts payable for the 1st Quarter is $6,400. Each unit requires 6 grams of raw material that costs $1.20 per gram. Management desires to end each quarter with an inventory of raw materials equal to 25% of the following quarters production needs. The desired ending inventory for the 4th Quarter is 8,000 grams. Management plans to pay for 60% of raw material purchases in the quarter acquired and 40% in the following quarter. Each unit requires 0.20 direct labor-hours and direct laborers are paid $14.50 per hour.

The production department of Zan Corporation has submitted the following forecast of units to be produced by quarter for the upcoming fiscal year 1st Quarter 13,000 2nd Quarter 16,000 3rd Quarter 15,000 4th Quarter 14,000 Units to be produced In addition, 19,500 grams of raw materials inventory is on hand at the start of the 1st Quarter and the beginning accounts payable for the 1st Quarter is $6,400 Each unit requires 6 grams of raw material that costs 51.20 per gram. Management desires to end each quarter with an inventory of raw materials equal to 25% of the following quarter's production needs. The desired ending inventory for the 4th Quarter is 8.000 grams. Management plans to pay for 60% of raw material purchases in the quarter acquired and 40% in the following quarter Each unit requires 0.20 direct labor-hours and direct laborers are paid 514.50 per hour Required: 1-a. Prepare the company's direct materials budget for the upcoming fiscal year. (Round "Unit cost of raw materials" answers to 2 decimal places.) Direct Materials Budget 2nd 3rd 4th Quarter Required production in units of finished goods Units of raw materials needed per unit of finished goods Units of raw materials needed to meet production Total units of raw materials needecd Units of raw materials to be purchased Unit cost of raw materials Cost of raw materials to be purchased 1-b. Prepare a schedule of expected cash disbursements for purchases of materials for the upcoming fiscal year Schedule of Expected Cash D s for Materials 1st 2nd 3rd 4th Quarter Quarter Quarter Quarter Beginning accounts payable 1st Quarter purchases 2nd Quarter purchases 3rd Quarter purchases 4th Quarter purchases Total cash disbursements for materials 2. Prepare the compan y's direct labor budget for the upcoming fiscal year, assuming that the direct labor workforce s adjusted each quarter to match the number of hours required to produce the forecasted number of units produced (Round "Direct labor-hours per unit" and "Direct labor cost per hour" answers to 2 decimal places.) Zan C Direct Labor Budget 1st 3rd 4th Quarter QuarterQuarter Year Required production in units Direct labor-hours per unit Total direct labor-hours needed Direct labor cost per hour Total direct labor cost