All wrong from the last expert that did it $,$

Waterways Corporation is preparing its budget for the coming year, 2022. The first step is to plan for the first quarter of that coming year. The company has gathered information from its managers in preparation of the budgeting process. Direct Labor Labor requires 12 minutes per unit for completion and is paid at a rate of $9 per hour. Manufacturing Overhead Sales Unit sales for November 2021 Unit sales for December 2021 Expected unit sales for January 2022 Expected unit sales for February 2022 Expected unit sales for March 2022 Expected unit sales for April 2022 Expected unit sales for May 2022 Unit selling price 112,000 103,000 114,000 113,000 116,000 124,000 138,000 $12 Indirect materials Indirect labor Utilities Maintenance Salaries Depreciation roperty taxes Insurance Maintenance 30t 500 30t $43,000 $16,600 $2,700 $1,300 $1,200 per labor hour per labor hour per labor hour per labor hour per month per month per month per month per month Waterways likes to keep 10% of the next month's unit sales in ending inventory. All sales are on account. 85% of the Accounts Receivable are collected in the month of sale, and 15% of the Accounts Receivable are collected in the month after sale. Accounts receivable on December 31, 2021, totaled $185,400. Direct Materials Direct materials cost 80 cents per pound. Two pounds of direct materials are required to produce each unit. Waterways likes to keep 5% of the materials needed for the next month in its ending inventory. Raw Materials on December 31, 2021 totaled 11,390 pounds. Payment for materials is made within 15 days. 50% is paid in the month of purchase, and 50% is paid in the month after purchase. Accounts Payable on December 31, 2021, totaled $120,595. Direct Labor Labor requires 12 minutes per unit for completion and is paid at a rate of $9 per hour. Selling and Administrative Variable selling and administrative cost per unit is $1.50. Advertising Insurance Salaries Depreciation Other fixed costs e- Co P t spring 2024 Question I or I Tote' VarJablE Labor Hours Comprehensive Project Spring 2024 Question 1 of 1 46.98 / $14,000 $1,400 $72,000 $2,600 $3,000 27616 20712 298563 a month a month a month a month a month suppoRT e project Spring 2024 Question I of I $1 $1 1 a50c 228cc 46.98 100 Febmary suppoRT nacc la500 2:uoo