Pearl Products Limited of Shenzhen, China, manufactures anddistributes toys throughout South East Asia. Three cubiccentimeters (cc) of solvent H300 are required to manufacture eachunit of Supermix, one of the company’s products. The company now isplanning raw materials needs for the third quarter, the quarter inwhich peak sales of Supermix occur. To keep production and salesmoving smoothly, the company has the following inventoryrequirements:

1. The finished goods inventory on hand at the end of each monthmust equal 4,000 units of Supermix plus 25% of the next month’ssales. The finished goods inventory on June 30 is budgeted to be18,250 units.

2. The raw materials inventory on hand at the end of each monthmust equal one-half of the following month’s production needs forraw materials. The raw materials inventory on June 30 is budgetedto be 87,375 cc of solvent H300.

3. The company maintains no work in process inventories.

A monthly sales budget for Supermix for the third and fourthquarters of the year follows.

	Budgeted Unit Sales
July	57,000
August	62,000
September	72,000
October	52,000
November	42,000
December	32,000

Required:

1. Prepare a production budget for Supermix for the months July,August, September, and October.

3. Prepare a direct materials budget showing the quantity ofsolvent H300 to be purchased for July, August, and September, andfor the quarter in total.

Prepare a production budget for Supermix for the months July,August, September, and October.

	Pearl Products Limited Production Budget July August September October Budgeted unit sales    (FILL IN) Total needs (FILL IN) Required production inunits

Pearl Products Limited Direct Materials Budget July August September Third Quarter FILL IN    Units of raw materials needed per unitof finished goods cc cc cc cc Units of raw materials needed to meetproduction FILL IN Total units of raw materialsneeded Fill in Units of raw materials tobe purchased