As an accounting intern with Nerdzy Computer Co., you have been asked to help out with the budgeting process for this year. As you already know, Nerdzy is currently selling two products, basic and premium laptops, however, they want you to prepare the budgets assuming that only the premium laptop will be produced so that they can compare how the budget would be impacted if they were to eliminate the basic laptop line. Nerdry Computer Co. is selling all of the computers to retailers, and all sales are on account. Using the balance sheet and additional information below you will need to: Prepare Nerdry's operating budget and cash budget for the year by quarter. Required schedules and budgets include: a.Sales budget b.Production budget c.Direct materials budget d.Direct labor budget e.Manufacturing overhead budget f.Cost of goods sold budget g.Selling and administrative expense budget h.Schedule of cash receipts Schedule of cash payments J.Cash budget Additional Information a. Budgeted sales are 1,000 laptops for the first quarter and are expected to increase by 200 laptops per quarter. Cash sales are expected to make up 10% of total sales, the remainder will be on account. The expected sales price per computer is $70. b. Finished goods inventory on December 31, 2020, consists of 300 computers at 536 each. c. Desired ending finished goods inventory is 40% of the next quarter's sales; first-quarter sales for 2020 are expected to be 1,800 computers; FIFO inventory costing is used. d. Raw Materials Inventory on December 31, 2020, consists of 750 pieces of the required component used to manufacture the laptops. e. Direct materials requirements are 2.5 pieces of material per computer. The cost of each piece is $4. f Desired ending Raw Materials Inventory is 40% of the next quarter's direct materials needed for production; desired ending inventory for December 31, 2021, is 750 computer pieces; indirect materials are insignificant and not considered for budgeting purposes. g. Each computer requires 0.30 hours of direct labor; direct labor costs average $20 per hour. h. Variable manufacturing overhead is $3 per computer. Fixed manufacturing overhead includes $6,000 per quarter in depreciation and $10,860 per quarter for other costs, such as utilities, insurance, and property taxes. Fixed selling and administrative expenses include $8,000 per quarter for salaries: $4,800 per quarter for rent: $1,950 per quarter for insurance; and $2,000 per quarter for depreciation.. k. Variable selling and administrative expenses include supplies at 2% of sales. Capital expenditures include $25,000 for new manufacturing equipment to be purchased and paid in the first quarter. m. Cash receipts for sales on account are 70% in the quarter of the sale and 30% in the quarter following the sale; December 31, 2020, Accounts Receivable is received in the first quarter of 2021; uncollectible accounts are considered insignificant and not considered for budgeting purposes. n. Direct materials purchases are paid 50% in the quarter purchased and 50% in the following quarter; December 31, 2020, Accounts Payable is paid in the first quarter of 2021. o Direct labor, manufacturing overhead, and selling and administrative costs are paid in the quarter incurred. Income tax expense is projected at $3,500 per quarter and is paid in the quarter incurred. Nerdry desires to maintain a minimum cash balance of $20,000 and borrows from the local bank as needed in increments of $1,000 at the beginning of the quarter; principal repayments are made at the beginning of the quarter when excess funds are available and in increments of $1,000; interest is 12% per year and paid at the beginning of the quarter based on the amount outstanding from the previous