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 $42 per unit. The estimated sales volume for the next six months is as follows: March April May 6,200 units 7,400 units 10,400 units • All sales are on account. The company's collection experience has been that 42% of a month's sales are collected in the month of sale, 52% are collected in the month following the sale, and 6% are uncollectible. It is expected that the net realizable value of accounts receivable (i.e., accounts receivable less allowance for uncollectible accounts) will be $135,408 on March 31, 2019. • Management's policy is to maintain ending finished goods inventory each month at a level equal to 53% of the next month's budgeted sales. The finished goods inventory on March 31, 2019, is expected to be 3,922 units. • To make one unit of finished product, 3 pounds of materials are required. Management's policy is to have enough materials on hand at the end of each month to equal 42% of the next month's estimated usage. The raw materials inventory is expected to be 11,327 pounds on March 31, 2019. • The cost per pound of raw material is $4.00, and 77% 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 $21,364 on March 31, 2019. Expected sales in units June July August 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. Show Transcribed Text Expected sales in units Selling price per unit Total sales 8,100 units 9,300 units 6,300 units April Cash collections from: March sales April sales May sales June sales Total cash collections April May 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. April May June 3 May June b. Prepare a schedule of cash collections from sales, by month and in total, for the second quarter of 2019. Total Ć June Total Total
Master Budget
A master budget can be defined as an estimation of the revenue earned or expenses incurred over a specified period of time in the future and it is generally prepared on a periodic basis which can be either monthly, quarterly, half-yearly, or annually. It helps a business, an organization, or even an individual to manage the money effectively. A budget also helps in monitoring the performance of the people in the organization and helps in better decision-making.
Sales Budget and Selling
A budget is a financial plan designed by an undertaking for a definite period in future which acts as a major contributor towards enhancing the financial success of the business undertaking. The budget generally takes into account both current and future income and expenses.
Please Provide Step by Step Right Answer Thanks In Advance
![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 $42 per unit. The estimated sales volume for the next six months is as
follows:
March
April
May
6,200 units
7,400 units
10,400 units
• All sales are on account. The company's collection experience has been that 42% of a month's sales are collected in the month of
sale, 52% are collected in the month following the sale, and 6% are uncollectible. It is expected that the net realizable value of
accounts receivable (i.e., accounts receivable less allowance for uncollectible accounts) will be $135,408 on March 31, 2019.
• Management's policy is to maintain ending finished goods inventory each month at a level equal to 53% of the next month's
budgeted sales. The finished goods inventory on March 31, 2019, is expected to be 3,922 units.
• To make one unit of finished product, 3 pounds of materials are required. Management's policy is to have enough materials on hand
at the end of each month to equal 42% of the next month's estimated usage. The raw materials inventory is expected to be 11,327
pounds on March 31, 2019.
• The cost per pound of raw material is $4.00, and 77% 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 $21,364 on March 31, 2019.
Expected sales in units
June
July
August
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.
Show Transcribed Text
Expected sales in units
Selling price per unit
Total sales
8,100 units
9,300 units
6,300 units
April
Cash collections from:
March sales
April sales
May sales
June sales
Total cash collections
April
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.
May
April
May
June
May
June
b. Prepare a schedule of cash collections from sales, by month and in total, for the second quarter of 2019.
Total
Ć
June
Total
Total](/v2/_next/image?url=https%3A%2F%2Fcontent.bartleby.com%2Fqna-images%2Fquestion%2F6e2ecb44-3acc-44a4-9a1e-0237508c1e1f%2F0d9153c9-0ff3-4961-9769-cd3f2341e28c%2Ft9ebmd_processed.jpeg&w=3840&q=75)
![c. Prepare a production budget in units, by month and in total, for the second quarter of 2019.
Beginning inventory of finished goods
Units to be produced
Goods available for sale.
Desired ending inventory of finished goods
Quantity of goods
Beginning inventory of raw materials
Purchases of raw materials
Raw materials available for use
Desired ending inventory of raw materials
Quantity of raw materials to be used in production
Show Transcribed Text
Beginning inventory of raw materials
Purchases of raw materials
Raw materials available for use
Desired ending inventory of raw materials
Quantity of raw materials to be used in production
Cash payments for:
April
March purchases
April purchases
May purchases
June purchases
Total cash payments
April
3,922
d. Prepare a materials purchases budget in pounds, by month and in total, for the second quarter of 2019. (Do not round intermedi
calculations.)
7,400
May
April
May
11,327
Ĵ
11,327
c
10,400
June
May
June
Ċ
8,100
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.)
Total
Total
June
25,900
Total](/v2/_next/image?url=https%3A%2F%2Fcontent.bartleby.com%2Fqna-images%2Fquestion%2F6e2ecb44-3acc-44a4-9a1e-0237508c1e1f%2F0d9153c9-0ff3-4961-9769-cd3f2341e28c%2Fh8ih30a_processed.jpeg&w=3840&q=75)
![](/static/compass_v2/shared-icons/check-mark.png)
Trending now
This is a popular solution!
Step by step
Solved in 3 steps with 6 images
![Blurred answer](/static/compass_v2/solution-images/blurred-answer.jpg)
![FINANCIAL ACCOUNTING](https://compass-isbn-assets.s3.amazonaws.com/isbn_cover_images/9781259964947/9781259964947_smallCoverImage.jpg)
![Accounting](https://www.bartleby.com/isbn_cover_images/9781337272094/9781337272094_smallCoverImage.gif)
![Accounting Information Systems](https://www.bartleby.com/isbn_cover_images/9781337619202/9781337619202_smallCoverImage.gif)
![FINANCIAL ACCOUNTING](https://compass-isbn-assets.s3.amazonaws.com/isbn_cover_images/9781259964947/9781259964947_smallCoverImage.jpg)
![Accounting](https://www.bartleby.com/isbn_cover_images/9781337272094/9781337272094_smallCoverImage.gif)
![Accounting Information Systems](https://www.bartleby.com/isbn_cover_images/9781337619202/9781337619202_smallCoverImage.gif)
![Horngren's Cost Accounting: A Managerial Emphasis…](https://www.bartleby.com/isbn_cover_images/9780134475585/9780134475585_smallCoverImage.gif)
![Intermediate Accounting](https://www.bartleby.com/isbn_cover_images/9781259722660/9781259722660_smallCoverImage.gif)
![Financial and Managerial Accounting](https://www.bartleby.com/isbn_cover_images/9781259726705/9781259726705_smallCoverImage.gif)