Jasper Fruits Corporation wholesales peaches and oranges. Barbara Jasper is working with the companys accountant to prepare next years budget. Ms. Jasper estimates that sales will increase 6 percent for peaches and 11 percent for oranges. The current years sales revenue data follow.

	First Quarter			Second Quarter			Third Quarter			Fourth Quarter			Total
Peaches	$	239,000		$	259,000		$	319,000		$	259,000		$	1,076,000
Oranges		401,000			451,000			571,000			381,000			1,804,000
Total	$	640,000		$	710,000		$	890,000		$	640,000		$	2,880,000

Based on the companys past experience, cost of goods sold is usually 70 percent of sales revenue. Company policy is to keep 15 percent of the next periods estimated cost of goods sold as the current periods ending inventory. (Hint: Use the cost of goods sold for the first quarter to determine the beginning inventory for the first quarter.)

Required

1. Prepare the companys sales budget for the next year for each quarter by individual product.

2. If the selling and administrative expenses are estimated to be $670,000, prepare the companys budgeted annual income statement.

3. Ms. Jasper estimates next years ending inventory will be $35,100 for peaches and $56,800 for oranges. Prepare the companys inventory purchases budgets for the next year, showing quarterly figures by product

Required A.

Prepare the companys sales budget for the next year for each quarter by individual product.

	First Quarter	Second Quarter	Third Quarter	Fourth Quarter	Total
Peaches
Oranges
Total

Required B

If the selling and administrative expenses are estimated to be $670,000, prepare the companys budgeted annual income statement.

JASPER FRUITS CORPORATION
Budgeted Annual Income Statement

Required C1:

Ms. Jasper estimates next years ending inventory will be $35,100 for peaches. Prepare the companys inventory purchases budgets for the next year, showing quarterly figures by product. (Round your final answers to nearest whole dollar.)

	First Quarter	Second Quarter	Third Quarter	Fourth Quarter
Inventory needed
Required purchases

Required C2.

Ms. Jasper estimates next years ending inventory will be $56,800 for oranges. Prepare the companys inventory purchases budgets for the next year, showing quarterly figures by product. (Round your final answers to nearest whole dollar.)

	First Quarter	Second Quarter	Third Quarter	Fourth Quarter
Inventory needed
Required purchases