See Attached File:

Soprano Co. is in the process of preparing the second quarter budget for 2013, and the following data have been assembled:

?	The company sells a single product at a selling price of $40 per unit. The estimated sales volume for the next six months is as follows:

March	6,400units	June	8,200units
April	7,400 units	July	9,500units
May	10,200units	August	6,300units

?	All sales are on account. The company's collection experience has been that 41% of a month's sales are collected in the month of sale, 52% are collected in the month following the sale, and 7% are uncollectible. It is expected that the net realizable value of accounts receivable (i.e., accounts receivable less allowance for uncollectible accounts) will be $133,120 on March 31, 2013.
?	Management's policy is to maintain ending finished goods inventory each month at a level equal to 51% of the next month's budgeted sales. The finished goods inventory on March 31, 2013, is expected to be 3,774 units.
?	To make one unit of finished product, 4 pounds of materials are required. Management's policy is to have enough materials on hand at the end of each month to equal 43% of the next month's estimated usage. The raw materials inventory is expected to be 15,184 pounds on March 31, 2013.
?	The cost per pound of raw material is $5.00, and 78% of all purchases are paid for in the month of purchase; the remainder is paid in the following month. The accounts payable balance for raw material purchases is expected to be $34,033 on March 31, 2013.

Required:

a.	Prepare a sales budget in units and dollars, by month and in total, for the second quarter (April, May, and June) of 2013.

b.	Prepare a schedule of cash collections from sales, by month and in total, for the second quarter of 2013.

c.	Prepare a production budget in units, by month and in total, for the second quarter of 2013.

d.	Prepare a materials purchases budget in pounds, by month and in total, for the second quarter of 2013.(Round your answers to whole number.)

e.	Prepare a schedule of cash payments for materials, by month and in total, for the second quarter of 2013.(Round your answers to whole number.)

A. Expected sales in unit Selling price per unit Total Sales October November December B. - Cash collections from: September Sales October Sales November Sales December Sales Total cash collections: October November ......... December ......... .......... ......... ........ .......... C. Beginning of inventory finished goods Units to be produced Goods available for sale Desired ending inventory of finished goods Quantity of goods sold October November December D. Beginning inventory of raw materials Purchase of Raw Materials Raw materials available for use Desired ending inventory of raw materials Quantity of raw materials to be used in production October November December E. - Cash payments for: September purchases: October purchases: November purchases: December purchases: Total cash payments: October November December Total Total Total Total Total