please please help, will thumbs up!!!!!!!!!!!

Dickson Manufacturing is preparing its master budget for the first quarter of the upcoming year. The following data pertain to Dickson Manufacturing's operations: (Click the icon to view the data.) (Click the icon to view additional data.) Read the More info Data table a. Actual sales in December were $71,000. Selling price per unit is projected to remain stable at $12 per unit throughout the budget pericd. Sales for the first five months of the upcorning year are budgeted to be as follows: b. Sales are 35% cash and 65% credit. All credit sales are collected in the month following the sale. c. Dickson 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. Three pounds of direct materlal is needed per unit at $2.00 per pound. Ending inventory of direct materials should be 20% of next month's production needs. e. Most of the labor at the manufacturing facility is indirect, but there is some direct labor incurred. The direct labor hours per unit is 0.05. The direct labor rate per hour is $9 per hour. All direct labor is paid for in the month in which the work is performed. The direct labor total cost for each of the upcoming three months is as follows: f. Monthly manufacturing overhead costs are $5,500 for factory rent, $2,900 for other fixed manufacturing expenses, and $1.10 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. g. Computer equipment for the administrative offices will be purchased in the upcoming quarter. In January, Dickson Manufacturing will purchase equipment for $5,000 (cash), while February's cash expenditure will be $12,200 and March's cash expenditure will be $16,600. h.Operating expenses are budgeted to be $1.25 per unit sold plus fixed operating expenses of $1,800 per month. All operating expenses are paid in the month in which they are incurred. No depreciation is included in these figures. i. Depreciation on the building and equipment for the general and administrative offices is budgeted to be $5,000 for the entire quarter, which includes depreciation on new acquisitions. j. Dickson Manufacturing has a policy that the ending cash balance in each month must be at least $4,000. It has a line of credit with a local bank. The company can borrow in increments of $1,000 at the begining of each month, up to a total outstanding loan balance of $150,000. The interest rate on these loans is 1% per month simple interest (not compounded). The company would pay down on the line of credit balance in increments of $1,000 if it has excess funds at the end of the quarter. The company would also pay the accumulated interest at the end of the quarter on the funds borrowed during the quarter. k. The company's income tax rate is projected to be 30% of operating income less interest expense. The company pays $10,000 cash at the end of February in estimated taxes. Requirement 1. Prepare a schedule of cash collections for January, February, and March, and for the quarter in total. Dickson Manufacturing Cash Collections Budget For the Quarter Ended March 31 Requirement 2. Prepare a production budget. (Hint: Unit sales = Sales in dollars Selling price per unit.) Dickson Manufacturing Production Budget For the Quarter Ended March 31 Unit sales Plus: Desired ending inventory Total needed Less: Beginning inventory Units to produce Requirsment 3. Prepare a direct materials budget. (Round your answers to the nearest whole dollar.) Dickson Manufacturing Direct Materials Budget Requirement 5. Prepare a cash payments budget for direct labor. Dickson Manufacturing Cash Payments for Direct Labor Budget . Requirement 6. Prepare a cash payments budget for manufacturing overhead costs. (Round your answers to the nearest whole dollar.) Dickson Manufacturing Dickson Manufacturing Combined Cash Budget For the Quarter Ended March 31 \begin{tabular}{l} \hline Beginning cash balance \\ Plus: Cash collections \\ Total cash available \end{tabular} Less: cash payments: Direct material purchases Direct labor Manufacturing overhead costs Operating expenses Tax payment Equipment purchases Total cash payments Ending cash balance before financing Financing: Plus: New borrowings Less: Debt repayments Less: Interest payments Total financing Ending cash balance Requirement 9. Calculate the budgeted manufacturing cost per unit (assume that fixed manufacturing overhead is budgeted to be $0.90 per unit for the year). (Round your answer to the nearest cent.) Dickson Manufacturing Budgeted Manufacturing Cost per Unit For the Quarter Ended March 31 \begin{tabular}{l} \hline Direct materials cost per unit \\ Direct labor cost per unit \\ Variable manufacturing overnead costs per unit \\ Fixed manufacturing overhead costs per unit \\ Budgeted cost of manufacturing one unit \end{tabular} Dickson Manufacturing Budgeted Income Statement For the Quarter Ended March 31 Sales revenue Less: Cost of goods sold Gross profit Less: Operating expenses Less: Depreciation expense Operating income Less: Interest expense Less: Income tax expense Net income