Question
Soprano Co. is in the process of preparing the second quarter budget for 2019, and the following data have been assembled: The company sells a
Soprano Co. is in the process of preparing the second quarter budget for 2019, 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 6,400 units June 8,300 units April 7,300 units July 9,200 units May 10,100 units August 6,200 units - All sales are on account. The company's collection experience has been that 43% of a month's sales are collected in the month of sale, 52% are collected in the month following the sale, and 5% 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, 2019.
- 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, 2019, is expected to be 3,723 units.
- To make one unit of finished product, 5 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 18,765 pounds on March 31, 2019.
- The cost per pound of raw material is $4.00, and 72% 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 $42,911 on March 31, 2019.
Required: a. Prepare a sales budget in units and dollars, by month and in total, for the second quarter (April, May, and June) of 2019.
b. Prepare a schedule of cash collections from sales, by month and in total, for the second quarter of 2019.
c. Prepare a production budget in units, by month and in total, for the second quarter of 2019.
d. Prepare a materials purchases budget in pounds, by month and in total, for the second quarter of 2019. (Do not round intermediate calculations.)
e. Prepare a schedule of cash payments for materials, by month and in total, for the second quarter of 2019. (Do not round intermediate calculations.)
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started