Question

In: Accounting

Can you please provide the workings and how you found each answer? Jesper Manufacturing is preparing...

Can you please provide the workings and how you found each answer?

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 as of December 31 (prior year):

     Cash           

$4,460

     Accounts receivable, net

$52,000

     Inventory

$15,400

Property, plant, and equipment, net

$122,000

Accounts payable

$44,000

Common stock

$126,860

Retained earnings

$23,000

  1. 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

$80,100

February

$89,100

March

$82,800

April

$85,500

May

$77,400

  1. Sales are 30% cash and 70% credit. All credit sales are collected in the month following the sale.
  2. 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).
  3. 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.
  4. 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.
  5. 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.
  6. 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.
  7. 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.
  8. 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.
  9. 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.
  4. 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.
  7. Prepare a combined cash budget.
  8. Calculate the budgeted manufacturing cost per unit. (Assume that fixed manufacturing overhead is budgeted to be $0.80 per unit for the year.)
  9. 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.
  11. Aside from depreciation, can you name another expense that is not payable in cash? (Hint: that expense is not listed in this problem).

Solutions

Expert Solution


Related Solutions

Jesper Manufacturing is preparing its master budget for the first quarter of the upcoming year. The...
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 $4,460 Accounts receivable, net $52,000 Inventory $15,400 Property, plant and equipment, net $122,000 Accounts payable $44,000 Common stock $126,860 Retained earning $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...
Jesper Manufacturing is preparing its master budget for the first quarter of the upcoming year. The...
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 as of December 31 (prior year):      Cash            $4,460      Accounts receivable, net $52,000      Inventory $15,400 Property, plant, and equipment, net $122,000 Accounts payable $44,000 Common stock $126,860 Retained earnings $23,000 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...
Jesper Manufacturing is preparing its master budget for the first quarter of the upcoming year. The...
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 as of December 31 (prior year):      Cash           $4,460      Accounts receivable, net $52,000      Inventory $15,400 Property, plant, and equipment, net $122,000 Accounts payable $44,000 Common stock $126,860 Retained earnings $23,000 Actual sales in December were $76,000. Selling price per unit is projected to remain stable at $9 per unit throughout the budget period....
Jesper Manufacturing is preparing its master budget for the first quarter of the upcoming year. The...
Jesper Manufacturing is preparing its master budget for the first quarter of the upcoming year. The following data pertain to JesperJesper ​Manufacturing's operations: Data Table Current Assets as of December 31 (prior year): Cash. . . . . . . . . . . . . . . . . . . . . . . . . . . $4,640 Accounts receivable, net. . . . . . . . . . . . . . . $51,000 Inventory....
Can an answer, complete with workings please be provided for Problem 32E, Chapter 15 from the...
Can an answer, complete with workings please be provided for Problem 32E, Chapter 15 from the Business Statistics: Communicating with Numbers (2nd Edition) be made available? The manager of a local Costo store is in the process of making hiring decisions for selling mobile phone contracts. She believes that the sale of mobile phone contracts depends crucially on the number of hours clocked by male and female employees. She collects the weekly data on last year’s sales of mobile phone...
can you please provide answer to this question for 10 marks Provide a case summary of...
can you please provide answer to this question for 10 marks Provide a case summary of the case “Salomon v Salomon & Co Ltd [1897]” using the IRAC method. What was the significance of this case law in relation to the legal concept of separate legal entity
Can you please provide a step by step instruction to get to the answer to the...
Can you please provide a step by step instruction to get to the answer to the following question WACC. Kose, Inc., has a target debt-equity ratio of .38. Its WACC is 10.1 percent and the tax rate is 25 percent. a) If the company’s cost of equity is 12 percent, what is its pretax cost of debt? b) If instead you know that the aftertax cost of debt is 6.4 percent, what is the cost of equity?
Can you please solve this problem. The correct answer that should be found is below. Thank...
Can you please solve this problem. The correct answer that should be found is below. Thank You Early in 2015, Logan Corporation engaged Reese, Inc. to design and construct a complete modernization of Logan's manufacturing facility. Construction was begun on January 1, 2015 and was completed on December 31, 2015. Logan made the following payments to Reese, Inc. during 2015: Date Payment June 1, 2015 $2,400,000 August 31, 2015 3,600,000 December 31, 2015 3,000,000 In order to help finance the...
PLEASE SHOW ANSWER WITHOUT USING EXCEL OR ANY SOFTWARE. NEED DETAILED WORKINGS OF THE ANSWER. PLEASE...
PLEASE SHOW ANSWER WITHOUT USING EXCEL OR ANY SOFTWARE. NEED DETAILED WORKINGS OF THE ANSWER. PLEASE NOTE NO EXCEL Conduct a test of hypothesis to determine whether the block of the treatment means differ. Using the .05 significance level: State the null and alternate hypothesis for treatments State the decision rule for treatments State the null and alternate hypothesis for blocks State the decision rule for blocks Compute SST, SSB SS total, and SSE Complete an ANOVA table Give your...
PLEASE SHOW ANSWER WITHOUT USING EXCEL OR ANY SOFTWARE. NEED DETAILED WORKINGS OF THE ANSWER. PLEASE...
PLEASE SHOW ANSWER WITHOUT USING EXCEL OR ANY SOFTWARE. NEED DETAILED WORKINGS OF THE ANSWER. PLEASE NOTE NO EXCEL The manager of a computer software company wishes to study the number of hours senior executives by type of industry spend at their desktop computers. The manager selected a sample of five executives from each of three industries. At the .05 significance level, can she conclude there is a difference in the mean number of hours spent per week by industry?...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT