The sales director of a manufacturing company reports that next year he expects to sell 40,000 units of a particular product. The production department gives the following particulars:

Two kinds of raw materials A and B are required for manufacturing the product. Each product requires 3 units of material A and 2 units of material B.

The estimated opening balances for the next year will be:

Finished product:

10,000 units.

Material A:

12,000 units.

Material B:

15,000 units.

The desirable closing balances at the end of the year are:

Finished product–

16,000 units.

Material A–

14,000 units.

Material B–

15,000 units.

Draw a material-purchase budget.