Symphony Electronics produces wireless speakers for outdoor use on patios, decks, etc. Their most popular model is the All Weather and requires four separate XL12 components per unit. The company is now planning raw material needs for the second quarter. Sales of the All Weather are the highest in the second quarter of each year as customers prepare for the summer season. The company has the following inventory requirements:

The finished goods inventory on hand at the end of each month must be equal to 15,000 units plus 10% of the next months sales. The finished goods inventory on March 31 is budgeted to be 27,700 units.

The raw materials inventory on hand at the end of each month must be equal to 20% of the following months production needs for raw materials. The raw materials inventory on March 31 for XL 12 is budgeted to be 97,700 components.

The company maintains no work in process inventories.

A sales budget for the All Weather speaker is as follows:

	Budgeted Sales in Units
April		100,000
May		157,000
June		202,000
July		117,000
August		61,600

Required: 1. Prepare a production budget for the All Weather for April, May, June and July.

	April	May	June	July
Budgeted sales (units)
Total needs
Required production

2. Prepare a direct materials purchases budget showing the quantity of XL 12 components to be purchased for April, May and June and for the quarter in total.

	April	May	June	Second Quarter
Required production (units)
XL 12 components needed per unit
Production needs
Total XL 12 needs	0	0	0	0
Material XL 12 purchases	0	0	0	0