Answer:
1(a). Budgeted sales value are as follows:
July = $360,000
August = $840,000
September = $600,000
Third Quarter = $1,800,000
1(b). Total scheduled cash collection are as follows:
July = $303,000
August = $486,000
September = $726,000
Third Quarter = $1,515,000
2. Units of production required are as follows:
July = 36,000 units
August = 67,000 units
September = 45,500 units
October = 18,500 units
3(a). Units of raw materials required to be purchased are as follows:
July = 206,000 units
August = 225,000 units
September = 128,000 units
Third Quarter = 559,000 units
3(b). Total Scheduled Cash Disbursement are as follows:
July = $158,400
August = $172,400
September = $141,200
Third Quarter = $472,000
Explanation:
Note: The data in the question are merged together. They are therefore first sorted before answering the question. See the attached Microsoft word file for the full question with the sorted data.
Also note: For all the budgets and schedules related to questions 1 to 3, see the attached excel file.