ONLY REQUIRMENTS 9 & 10.

Jesper Manufacturing is preparing its master budget for the first quarter of the upcoming year. The following data pertain to Jesper Manufacturing's operations: Current Assets of December 31 prioryew Accele, nel SI5.400 Property and equipment Mounts payable $14,000 Retind caring Achilles in December were 2.000 Selling price per unit is projected to remain stable as per unit throughout the budget period. Sales for the first five months of the upcoming year are budgeted to be as follows May wary 549.100 March April 55.00 72400 Sales are 30% cash and 70% credit. All credit sales are collected In the month following the sale. Jesper Manufacturing has a policy that states that each month's ending inventory of finished goods should be 10% of the following month's sales in units) of each monthy's direct material purchases, 20% are paid for in the month of purchase, while the remainder is paid for in the month Following purchase. Two kilograms of direct material is needed per unit at $1.40/6. Ending inventory of direct materials should be 20% of next month's production needs Monthly manufacturing conversion costs are $6,500 for factory Font, $2.900 for other fixed manufacturing exposes, and $1.00 per unit for variable manufacturing overhead. No depreciation is included in these figures. All expenses are paid in the month in which they are incurred Computer equipment for the administrative offices will be purchased in the upcoming quarter. In January, Jesper Manufacturing wil purchase equipment for $5,800 (cash), while February's cash expenditure will be $11,600 and Marcy's cash expenditure will be $15.800 Operating expenses are budgebed to be $1.20 per unit sold plus fed operating expenses of $1,400 per month. Al operating expenses are paid in the month in which they are incurred. Depreciation on the building and equipment for the general and administrative offices is budbed to be $5 800 for the entire quarter which includes depreciation on new acquisitions. esper Manufacturing has a policy that the end ng cash balance in each month must be at least $4 400. It has a line of credit with a Focal bank. The company can borrow in increments of $1.000 at the beginning of each month, up to a total outstanding loan balance of 5130,000. The interest rate on these loans is 1% per month simple Interest (not compounded). Jesper Manufacturing pays down on the line of credit balance it has excess funds at the end of the uarter. The company also pay the accumulated interest at the end of the quarter on the funds borrowed during the quarter The company's income tax rate is projected to be 30% of perating income less interest expense. The company Days $10,800 cash at the end of February in estimated taxes. Requirements: Prepare a schedule of cash collections for January February, and March, and for the quarter in total 2. Prepare a production budget. (Hint: Unit sales Sales in dollars Selling price per unit) 3. Prepare a direct materials budget 4. Prepare a cash payments budget for the direct material 5. Prepare a cash payments budget for conversion costs. 6. Prepare a cash payments budget for operating expenses Prepare a combined cash budget. Calculate the budgeted manufacturing cost per unit (Assume that fixed manufacturing overhead is budgeted to be $0.80 per und for the year Prepare a budgeted income statement for the quarter ending March 31. (Hint: Cost of goods sold = Budgeted cost of manufacturing each unit x Number of units sold.) 10. Prepare a partial budgeted balance sheet for March 31. Include Loans Payable and income Tax Payable Jesper Manufacturing is preparing its master budget for the first quarter of the upcoming year. The following data pertain to Jesper Manufacturines orations Current As December prior year) SS2000 Property, plant and equipment $12.00 Rindaming $1.000 2. Actual sales in December were $75,000. Selling price per unit is projected to remain stable $9 per unit throughout the budget period. Sales for the first five months of the upcoming year are Budgeted to be as follows: S80,100 33.00 585,500 Sales are 30% cash and 70% credit. All credit sales are collected in the month following the sale Jesper Manufacturing has a policy that states that each month's ending inventory of finished goods should be 10% of the following month's sales in units) Of each month's direct material purchases, 20% are paid for in the month of purchase, while the remainder is paid for in the month Following purchase. Two kilograms of direct material is needed per unit at $1.40/kg. Ending inventory of direct materials should be 20% of next month's production needs Monthly manufacturing conversion costs are $8.500 for factory rent, 52,900 for other fixed manufacturing expenses, and $1.40 unit for variable manufacturing Overhead. No depreciation is Included in these figures. All expenses are paid in the month in which they are incurred Computer equipment for the administrative offices will be purchased in the upcoming quarter, in January, Jesper Manufacturing will purchase equipment for $5,800 (cash), while February's cash expenditure will be $11,600 and March's cash expenditure will be $15,800 Operating expenses are budgeted to be $120 per un sold plus fed operating expenses of $1400 per month. All operating expenses are paid in the month in which they are incurred Depreciation on the building and equipment for the general and administrative offices is budgeted to be $5,600 for the entire uarter, which includes depreciation on new acquisitions Jesper Manufacturing has a policy that the ending cash balance in each month must be at least $4.400. The line of credit with Focal bank. The company can borrow in increments of $1,000 at the beginning of each month, up to a total outstanding loan balance of $130,000. The interest rate on these loans is 1% per month simple the line of credit balance it has excess funds at the end of the Duarter. The company also pay the cumulated interest at the end of the quarter on the funds borrowed during the quarter The company's income tax rate is projected to be 30% of perating income less interest expense. The company pays $10,800 cash at the end of February in estimated taxes Requirements: Prepare a schedule of cash collections for January February, and March, and for the quarter in total 2. Prepare a production budget. (Hint: Unit sales - Sales in dollars 3. Prepare a direct materials budget. Prepare a cash payments budget for the direct material purchases from Requirement 3 5. Prepare a cash payments budget for conversion costs. 6. Prepare a cash payments budget for operating expenses. Prepare a combined cash budget Calculate the budgeted manufacturing cost per unit (Assume that the manufacturing overhead is budgeted to be $0.80 per unit for the year) Prepe a budgeted income statement for the quarter ending March 31. (Hint: Cost of goods sold - Budgeted cost of manufacturing each unit x Number of sold) 10. Prepare a partial budgeted balance sheet for March 31. Include Loans Payable and Income Tax Payable. April Jesper Manufacturing is preparing its master budget for the first quarter of the upcoming year. The following data pertain to Jesper Manufacturing's operations: Current Assets of December 31 (prior year): Cash S4,460 Accounts receivable, net $52,000 Inventory S15.400 Property, plant and equipment, net $122.000 Accounts payable S44,000 Common stock $126,860 Retained camning $23.000 a. Actual sales in December were $76,000. Selling price per unit is projected to remain stable at $9 per unit throughout the budget period. Sales for the first five months of the upcoming year are budgeted to be as follows: January S80,100 February $89.100 March S82.800 585,500 May 77,400 b. Sales are 30% cash and 70% credit. All credit sales are collected in the month following the sale. c. Jesper Manufacturing has a policy that states that each month's ending inventory of finished goods should be 10% of the following month's sales (in units). d. Of each month's direct material purchases, 20% are paid for in the month of purchase, while the remainder is paid for in the month following purchase. Two kilograms of direct material is needed per unit at $1.40/kg. Ending inventory of direct materials should be 20% of next month's production needs. e. Monthly manufacturing conversion costs are $6,500 for factory rent, $2,900 for other fixed manufacturing expenses, and $1.40 per unit for variable manufacturing overhead. No depreciation is included in these figures. All expenses are paid in the month in which they are incurred. 1. Computer equipment for the administrative offices will be purchased in the upcoming quarter. In January, Jesper Manufacturing will purchase equipment for $5,800 (cash), while February's cash expenditure will be $11,600 and March's cash expenditure will be $15,800. g. Operating expenses are budgeted to be $1.20 per unit sold plus fixed operating expenses of $1,400 per month. All operating expenses are paid in the month in which they are incurred. h. Depreciation on the building and equipment for the general and administrative offices is budgeted to be $5,600 for the entire quarter, which includes depreciation on new acquisitions. 1. Jesper Manufacturing has a policy that the ending cash balance in each month must be at least $4,400. It has a line of credit with a local bank. The company can borrow in increments of $1,000 at the beginning of each month, up to a total outstanding loan balance of $130,000. The interest rate on these loans is 1% per month simple interest (not compounded). Jesper Manufacturing pays down on the line of credit balance if it has excess funds at the end of the quarter. The company also pays the accumulated interest at the end of the quarter on the funds borrowed during the quarter. 1. The company's income tax rate is projected to be 30% of operating income less interest expense. The company pays $10,800 cash at the end of February in estimated taxes. Requirements: 1. Prepare a schedule of cash collections for January, February, and March, and for the quarter in total. 2. Prepare a production budget. (Hint: Unit sales = Sales in dollars / Selling price per unit.) 3. Prepare a direct materials budget. 14. Prepare a cash payments budget for the direct material purchases from Requirement 3. 15. Prepare a cash payments budget for conversion costs. 6. Prepare a cash payments budget for operating expenses. 7. Prepare a combined cash budget. 18. Calculate the budgeted manufacturing cost per unit. (Assume Ithat fixed manufacturing overhead is budgeted to be $0.80 per unit for the year.) 19. Prepare a budgeted income statement for the quarter ending March 31. (Hint: Cost of goods sold = Budgeted cost of manufacturing each unit x Number of units sold.) 110. Prepare a partial budgeted balance sheet for March 31. Include Loans Payable and Income Tax Payable. Only requirements 9 and 10 are necessary