Water Sport Inc. manufactures a small personal water tube used for children learning to swim. Management is now preparing detailed budgets for the third quarter, July through September, and has assembled the following information to assist:

a$.$ The Marketing Department has estimated sales as follows for the remainder of the year $($number of water tubes$)$:

$\backslash$table$[[,,,],[$July$,8,300,$October,$4,700],[$August$,6,800,$November,$4,300],[$September$,5,800,$December,$3,800]]$

The selling price of the water tubes is $$50.$

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

$50\%$ in the month of sale

$45\%$ in the month following sale

$5\%$ uncollectible

The beginning accounts receivable balance $($excluding uncollectible amounts$)$ on July $1$ will be $$169,000.$

c$.$ The company maintains finished goods inventories equal to $20\%$ of the following month's sales. The inventory of finished goods on July $1$ will be $1,660$ units.

d$.$ Each water tube requires $4$ kilograms of synthetic polyisoprene rubber compound. To prevent shortages, the company would like the inventory of synthetic rubber compound on hand at the end of each month to be equal to $20\%$ of the following month's production needs. The inventory of synthetic rubber compound on hand on July $1$ will be $6,400$ kilograms.

$1$

The beginning accounts receivable balance $($excluding uncollectible amounts$)$ on July $1$ will be $$169,000.$

c$.$ The company maintains finished goods inventories equal to $20\%$ of the following month's sales. The inventory of finished goods on July $1$ will be $1,660$ units.

d$.$ Each water tube requires $4$ kilograms of synthetic polyisoprene rubber compound. To prevent shortages, the company would like the inventory of synthetic rubber compound on hand at the end of each month to be equal to $20\%$ of the following month's production needs. The inventory of synthetic rubber compound on hand on July $1$ will be $6,400$ kilograms.

$10$

e$.$ The synthetic rubber compound costs $$3\mathrm{.}00$ per kilogram. Water Sport pays for $70\%$ of its purchases in the month of purchase; the points remainder is paid for in the following month. The accounts payable balance for synthetic rubber compound purchases will be $$16,800$ on July $1.$

Print

Required:

Prepare a sales budget, by month and in total, for the third quarter. $($Show your budget in both units of water tubes and dollars.$)$ Also prepare a schedule of expected cash collections, by month and in total, for the third quarter.

$\backslash$table$[[$Sales budget$],[,$July,August,September,Quarter$],[$Budgeted sales $($units$),,8,300,,6,800,,5,800,,20,900],[$Selling price per unit,$$,50,$$$,50,$$$,50,$$$,50],[$Total budgeted sales,$$,415,000,$$$,340,000,$$$,290,000,$$$,1,045,000$