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 $43 per unit The estimated sales volume for the next six months is as follows March 6,200 units June 8,100 units April 7,500 units July 9,300 units May 10,200 units August 6,200 units All sales are on account The company's collection experience has been that 40 of a month's sales are collected in the month of sale, 53 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 $141,298 on March 31, 2019 Management's policy is to maintain ending finished goods inventory each month at a level equal to 50 of the next month's budgeted sales The finished goods inventory on March 31, 2019, is expected to be 3,750 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 44 of the next month's estimated usage The raw materials inventory is expected to be 19,470 pounds on March 31, 2019 The cost per pound of raw material is $5 00, and 75 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 $48,312 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, June, and total) of 2019 b Prepare a schedule of cash collections from sales, by month and in total, for the second quarter of 2019 (April, May, June, and total) c Prepare a production budget in units, by month and in total, for the second quarter of 2019 (April, May, June, and total) d Prepare a materials purchases budget in pounds, by month and in total, for the second quarter of 2019 (Do not round intermediate calculations ) (April, May, June, and total) 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 ) (April, May, June, and total)

The Answer is in the image, click to view ...

Answered step by step

Verified Expert Solution

Link Copied!

Question

1 Approved Answer

Posted on Jul 19, 2024

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 $43 per unit. The estimated sales volume for the next six months is as follows:

March 6,200 units June 8,100 units

April 7,500 units July 9,300 units

May 10,200 units August 6,200 units
All sales are on account. The company's collection experience has been that 40% of a month's sales are collected in the month of sale, 53% 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 $141,298 on March 31, 2019.
Management's policy is to maintain ending finished goods inventory each month at a level equal to 50% of the next month's budgeted sales. The finished goods inventory on March 31, 2019, is expected to be 3,750 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 44% of the next month's estimated usage. The raw materials inventory is expected to be 19,470 pounds on March 31, 2019.
The cost per pound of raw material is $5.00, and 75% 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 $48,312 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, June, and total) of 2019.

b. Prepare a schedule of cash collections from sales, by month and in total, for the second quarter of 2019. (April, May, June, and total)

c. Prepare a production budget in units, by month and in total, for the second quarter of 2019. (April, May, June, and total)

d. Prepare a materials purchases budget in pounds, by month and in total, for the second quarter of 2019. (Do not round intermediate calculations.) (April, May, June, and total)

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.) (April, May, June, and total)