Exercise $8-3($Algo$)$ Direct Materials Budget $[$LO$8-4]$

Two grams of musk oil are required for each bottle of Mink Caress, a popular perfume made by a company in western Siberia. The cost of the musk oil is $$1\mathrm{.}90$ per gram. Budgeted quarterly production of Mink Caress is given below for Year $2$ and the first quarter of Year $3$:

Year $2$ Year $3$

First Second Third Fourth First

Budgeted production, in bottles $82,000112,000172,000122,00092,000$

The inventory of musk oil at the end of a quarter must equal $20\%$ of the following quarter$$s production needs. A total of $32,800$ grams of musk oil will be on hand to start the first quarter of Year $2.$

Required:

Prepare a direct materials budget for musk oil, by quarter and in total, for Year $2.$