Pillows Unlimited makes decorative throw pillows for home use. The company sells the pillows to home dcor retailers for $14 per pillow. Each pillow requires 1.25 yards of fabric, which the company obtains at a cost of $6 per yard. The company would like to maintain an ending stock of fabric equal to 10% of the next month's production requirements. The company would also like to maintain an ending stock of nished pillows equal to 20% of the next month's sales. Sales (in units) are projected to be as follows for the rst three months of the year: 0 (Click the icon to view the projected sales (in units) for the rst three months of the year.) Read the muirements. Requirement 1. Prepare the sales budget, including a separate section that details the type of sales made. For this section, assume that 10% of the company's pillows are cash sales, and the remaining 90% are sold on credit terms. (Round your answers to the nearest whole number.) Pillows Unlimited Sales Budget For the Quarter Ended March 31 January February March 1st Quarter Unit sales I Unit selling price I Total sales revenue = = =I Cash sales I Credit sales Total sales = = =I Read the requirements. X X Requirements More Info Re e sold on Prepare the following budgets for the first three months of the year, as well as a summary budget for the quarter: January 100,000 1 . Prepare the sales budget, including a separate section that details the type of sales made. For this section, assume that 10% of the company's pillows February 110,000 are cash sales, and the remaining 90% are sold on credit terms. March ....................... . . . . . . . . . . . . . . . . . . . 115,000 2. Prepare the production budget. Assume that the company anticipates selling 120,000 units in April. 3. Prepare the direct materials purchases budget. Assume the company needs 150,000 yards of fabric for production in April. U Print Done To Print Done Cash sales Credit sales Total salesvvvvvvvvvv ll ll ll ll Requirement 2. Prepare the production budget. Assume that the company anticipates selling 120,000 units in April. (Round your answers to the nearest whole number.) Pillows Unlimited Production Budget For the Quarter Ended March 31 January February March 1st Quarter Unit sales Plus: Desired ending inventory Total needed Less: Beginning inventory Units to produce Requirement 3. Prepare the direct materials purchases budget. Assume the company needs 150,000 yards of fabric for production in April. Start by preparing the direct materials budget through the total quantity needed, then complete the budget. (Round your answers to the nearest whole number.) Pillows Unlimited Direct Materials Budget For the Quarter Ended March 31 January February March 1st Quarter Units to be produced Multiply by: Quantity of direct materials needed per unit Quantity needed for production Plus: Desired ending inventory of direct materials Total quantity needed Less: Beginning inventory of direct materials Quantity to purchase Multiply by: Cost per pound Total cost of direct material purchases
