do it in a table form

PROBLEM 9-15 Production and Direct Materials Budgets [L.03, L.04] Pearl Prodiets Limited of Shenchen, China, manufactares and distributes toys throughout South East Asia. Three cubie centimeten (ec) of solvent H300 are required to manufacture each unit of Supermix, one of the company's products, The company is now planning naw materials needs for the third quarter, the quarter in which peak sales of Supermix occur. To keep production and sales moving smoothly, the company has the following inventory requirements: a. The finished goods inventory on hand at the end of each month must be equal to 3.000 units of Supermix plus 20% of the next month's sales. The finished goods inventory on June 30 is budgeted to be 10,000 units. b. The raw materials inventory on hand at the end of each month must be equal to one-half of the following month's production needs for raw materials. The raw materials inventory on Junc 30 is budgeted to be 54.000 ce of solvent H300. c. The company maintains no work in process inventories. A sales budget for Supermix for the last six months of the year follows. Required: 1. Prepare a production budget for Supermix for the months July, August, September, and October. 2. Examine the production budget that you prepared in (1) above. Why will the company produce more units than it sells in July and August, and fewer units than it sells in September and Oetober? 3. Prepare a direct materials budget showing the quantity of solvent H300 to be purchased for July, August, and September, and for the quarter in total