The management team at Sheffield Corporation is capitalizing on the trend for live-edge cedar fireplace mantels-beautiful, simple, organic. In fact, sales are so strong they are running out of inventory. This means that budgeting for next year will be extremely important, to ensure sure that Sheffield can source enough cedar. With budgeted sales as the starting point for the entire process, the management team agrees that the following levels present the most likely scenario for the first five months of the upcoming year. January February March April May Budgeted number of mantels to be sold 380 420 460 440 450 In addition to sales volume, many other specifics are required in order to complete the company's operating budgets. Key details associated with prices, costs, and usage are as follows. Budgeted selling price is $500 per mantel. Each mantel measures 3 inches x 12 inches x 4 feet. Target ending inventory of finished mantels is 20% of next month's budgeted sales. However, beginning inventory on January 1 is expected to be only 38 units. Sheffield' primary DM, rough-cut cedar, is purchased from the supplier already at the desired height and depth (3 inches high, 12 inches deep). Sheffield cuts the cedar planks to the desired 4-foot lengths. Each rough-cut board costs Sheffield $50 per foot. Target ending DM inventory (rough-cut cedar) is 50% of next month's production needs. DL to sand, stain, and treat the rough-cut cedar costs $20 per hour. Each mantel requires one hour of labor time. MOH resources include variable costs budgeted to be $10/board foot, plus budgeted monthly Fixed MOH costs of $4,900. Depreciation of $1,800 is included in that monthly fixed cost. SG&A costs are also broken down into their variable and fixed components: budgeted variable SG&A costs are $50/unit sold, while budgeted fixed monthly SG&A costs are $57,000, which includes $8,500 of depreciation. (a1) All sales are made on account, with 25% paying in the month of sale and 70% paying in the month following the sale. The remainder is considered uncollectible. December sales in the prior year were budgeted to be $221,000. Beginning finished goods inventory was held at a cost of $270/unit from the prior year. Your answer is partially correct. Prepare the Sales forecast (and corresponding schedule of cash receipts) for Sheffield Corp. S January 380 February 420 500 $ 500 SA March 460 Quarter 1260 500 $ 500 190000 $ 210000 $ 230000 $ 630000 Collections from January Sales Collections from February Sales Collections from March Sales Collections from December 31 A/R Balance Total Cash Receipts January 51250 $ 0 0 163800 February 143500 51250 0 0 215050 194750 January 51250 163800 February 143500 March 51250 143500 53750 0 $ Quarter 194750 194750 53750 0 163800 215050 194750 197250 432050