Data Table Units 88,000 81,000 80,000 October actual sales (prior year) November actual sales (prior year) .... December actual sales (prior year) January projected sales February projected sales March projected sales April projected sales 78,000 92,000 94,000 109,000 Print Done Home Sweet Home makes backyard birdhouses. The company sells the birdhouses to home improvement stores for $13 per birdhouse. Each birdhouse requires 3.0 board feet of wood, which the company obtains at a cost of $6 per board foot. The company would like to maintain an ending stock of wood equal to 20% of the next month's production requirements The company would also like to maintain an ending stock of finished birdhouses equal to 10% of the next month's sales. Sales data for the company is as follows: (Click the icon to view the sales data.) (Click the icon to view additional data.) Read the requirements Quarter March Requirement 1. Prepare the sales budget for the first three months of the year, as well as a summary budget for the quarter, including a separate section that details the type of sales made (cash versus credit.) Home Sweet Home Sales Budget For the Quarter Ended March 31 January February March Unit sales Multiply by: Sales price per unit Total sales revenue Cash sales Credit sales Total sales revenue Requirement 2. Prepare the production budget for the first three months of the year, as well as a summary budget for the quarter Home Sweet Home Production Budget For the Quarter Ended March 31 January February Quarter Unit sales Plus: Desired ending Inventory Total needed Less: Beginning inventory Units to produce Requirement 3. Prepare the direct materials purchases budget for the first three months of the year, as well as a summary budget for the quarter. Assume the company needs 110,000 board feet of wood for production in April (Round your answers to the nearest whole dollar) Home Sweet Home Direct Materials Budget For the Quarter Ended March 31 January February Quarter Units to be produced Multiply by: Quantity (board foet) of DM needed per unit Quantity (board feet) needed for production Plus: Desired ending inventory of DM Total quantity (board feet) needed Less: Beginning inventory of DM Quantity (board feet) to purchase Multiply by: Cost per board foot Total cost of DM purchases March March Requirement 4. Prepare the cash collections budget for January, February, and March, as well as a summary for the first quarter. (Round your answers to the nearest whole dollar) Review the sales budget prepared in Requirement 1. Home Sweet Home Cash Collections Budget For the Quarter Ended March 31 January February Quarter Cash sales in current month Collections on credit sales 60% of credit sales made one month ago 30% of credit sales made two months ago 5% of credit sales made three months ago Total cash collections Requirement 5. Prepare the cash payments budget for direct materiais purchases for the months of January, February, and March, as well as a summary for the first quarter. Review the direct materials budget prepared in Requirement 3. Home Sweet Home Cash Payments for Direct Materials Budget For the Quarter Ended March 31 January February March Quarter 40% of current month DM purchases 60% of last month's DM purchases Total cash payments Enter any number in the edit fields and then continue to the next