Solution 1a:
Milo Company - Computation of Estimated Sales for 3rd Quarter | ||||
Particulars | July | August | September | Total |
Sales in Units | 35000 | 80000 | 49000 | 164000 |
Selling Price per unit | $13.00 | $13.00 | $13.00 | $13.00 |
Estimated Sales | $455,000.00 | $1,040,000.00 | $637,000.00 | $2,132,000.00 |
Solution 1b:
Milo Company - Computation of Estimated Cash Collection for 3rd Quarter | ||||
Particulars | July | August | September | Total |
Accounts receivables, June 30 | $245,050.00 | $245,050.00 | ||
July Sales | $136,500.00 | $295,750.00 | $432,250.00 | |
August Sales | $312,000.00 | $676,000.00 | $988,000.00 | |
September sales | $191,100.00 | $191,100.00 | ||
Total Cash collection | $381,550.00 | $607,750.00 | $867,100.00 | $1,856,400.00 |
Solution 2:
Milo Company - Computation of Estimated Production of Beach Umbrellas | ||||
Particulars | July | August | September | October |
Sales in Units | 35000 | 80000 | 49000 | 25000 |
Required ending Inventory (15% of Following month Sale) | 12000 | 7350 | 3750 | 1725 |
Total Needs | 47000 | 87350 | 52750 | 26725 |
Opening Inventory | 5250 | 12000 | 7350 | 3750 |
Estimated Production (Sales + Ending Inventory - Opening Inventory) | 41750 | 75350 | 45400 | 22975 |
Solution 3a:
Milo Company - Computation of quantity of Gilden to be purchased in 3rd quarter | ||||
Particulars | July | August | September | Total |
Estimated Production | 41750 | 75350 | 45400 | 162500 |
Required qty of Gilder per unit (In feet) | 4 | 4 | 4 | 4 |
Total requirement of Gilden | 167000 | 301400 | 181600 | 650000 |
Required ending Inventory (50% of Following month Production Needs) | 150700 | 90800 | 45950 | 45950 |
Total units of raw materials needed | 317700 | 392200 | 227550 | 695950 |
Opening Inventory of Gilden | 83500 | 150700 | 90800 | 83500 |
Quantity of Gilden to be Purchased | 234200 | 241500 | 136750 | 612450 |
Milo Company - Computation of cost of Gilden to be purchased in 3rd quarter | ||||
Particulars | July | August | September | Total |
Quantity of Gilden to be Purchased | 234200 | 241500 | 136750 | 612450 |
Cost per unit | $0.60 | $0.60 | $0.60 | $0.60 |
Cost of Raw Material Purchase | $140,520.00 | $144,900.00 | $82,050.00 | $367,470.00 |
Solution 3b:
Milo Company - Computation of expected cash disbursement | ||||
Particulars | July | August | September | Total |
Accounts Payable, June 30 | $42,990.00 | $42,990.00 | ||
July Purchases | $70,260.00 | $70,260.00 | $140,520.00 | |
August Purchases | $72,450.00 | $72,450.00 | $144,900.00 | |
September Purchases | $41,025.00 | $41,025.00 | ||
Total Cash disbursements | $113,250.00 | $142,710.00 | $113,475.00 | $369,435.00 |
Milo Company manufactures beach umbrelas. The company is preparing detailed budgets for the third quarter and...
Milo Company manufactures beach umbrellas. The company is now preparing detailed budgets for the third quarter and has assembled the following information to assist in the budget preparation: a. The Marketing Department has estimated sales as follows for the remainder of the year (in units): July August September 31,000 October 71,000 November 51,000 December 21,000 11,000 11,000 The selling price of the beach umbrellas is $10 per unit. Sales in June were 26,000 units. b. All sales are on account....
Milo Company manufactures beach umbrellas. The company is now preparing detailed budgets for the third quarter and has assembled the following information to assist in the budget preparation: a. The Marketing Department has estimated sales as follows for the remainder of the year (in units): 32,000 22,000 22,000 42,000 October 82,000 62,000 December July August September November The selling price of the beach umbrellas is $12 per unit. Sales in June were 37,000 units. b. All sales are on account....
Milo Company manufactures beach umbrellas. The company is now preparing detailed budgets for the third quarter and has assembled the following information to assist in the budget preparation: a. The Marketing Department has estimated sales as follows for the remainder of the year (in units) 33,000 23,000 23,000 43,000 October 83,000 November 63,000 December July August September The selling price of the beach umbrellas is $10 per unit. Sales in June were 38,000 units b. All sales are on account....
Milo Company manufactures beach umbrellas. The company is now preparing detailed budgets for the third quarter and has assembled the following information to assist in the budget preparation: a. The Marketing Department has estimated sales as follows for the remainder of the year (in units): 44,000 October 84,000 November 64,000 December July August September 34,000 24,000 24,000 The selling price of the beach umbrellas is $12 per unit. Sales in June were 39,000 units. b. All sales are on account....
Milo Company manufactures beach umbrellas. The company is now preparing detailed budgets for the third quarter and has assembled the following information to assist in the budget preparation: a. The Marketing Department has estimated sales as follows for the remainder of the year (in units): July 33,000 October 23,000 August 73,000 November 13,000 September 53,000 December 13,000 The selling price of the beach umbrellas is $10 per unit. Sales in June were 28,000 units. b. All sales are on account....
Milo Company manufactures beach umbrellas. The company is preparing detailed budgets for the third quarter and has assembled the following information to assist in the budget preparation: a. The Marketing Department has estimated sales as follows for the remainder of the year (in units) July August September 45,000 33,000 76,000 October November 23,000 9,500 December 10,000 es The selling price of the beach umbrellas is $15 per unit. b. All sales are on account. Based on past experience, sales are...
Milo Company manufactures beach umbrellas. The company is preparing detailed budgets for the third quarter and has assembled the following information to assist in the budget preparation: a. The Marketing Department has estimated sales as follows for the remainder of the year (in units): July 34,000 August 78,000 September 47,000 October 24,000 November 10,500 December 11,000 The selling price of the beach umbrellas is $11 per unit. b. All sales are on account. Based on past experience, sales are collected...
Milo Company manufactures beach umbrellas. The company is preparing detailed budgets for the third quarter and has assembled the following information to assist in the budget preparation: The Marketing Department has estimated sales as follows for the remainder of the year (in units): July 40,500 October 30,500 August 91,000 November 17,000 September 60,000 December 17,500 The selling price of the beach umbrellas is $12 per unit. All sales are on account. Based on past experience, sales are collected in the...
Milo Company manufactures beach umbrellas. The company is preparing detailed budgets for the third quarter and has assembled the following information to assist in the budget preparation: The Marketing Department has estimated sales as follows for the remainder of the year (in units): July 38,000 October 28,000 August 86,000 November 14,500 September 55,000 December 15,000 The selling price of the beach umbrellas is $13 per unit. All sales are on account. Based on past experience, sales are collected in the...
Milo Company manufactures beach umbrellas. The company is preparing detailed budgets for the third quarter and has assembled the following information to assist in the budget preparation: a. The Marketing Department has estimated sales as follows for the remainder of the year (in units): July 34,000 August 78,000 September 47,000 October 24,000 November 10,500 December 11,000 The selling price of the beach umbrellas is $11 per unit. b. All sales are on account. Based on past experience, sales are collected...