Any help please

Waterways Continuing Problem-10 (Part Level Submission) Waterways Corporation has recently acquired a small manufacturing operation in British Columbia that produces one of its more popular items. This plant will provide these units for resale in retail hardware stores in British Columbia and Alberta. Because the budget prepared by the plant was incomplete, Jordan Leigh, Waterways' CFO, was sent to B.C. to oversee the plant's budgeting process for the second quarter of 2017. Jordan asked the various managers to collect the following information for preparing the secondquarter budget. Unlt sales for February 2017 98,000 Unit sales for March 2017 110,000 Expected unit sales for April 2017 118,000 Expected unit sales for May 2017 123,000 Expected unlt sales for June 2017 128,000 Expected unit sales for July 2017 143,000 Expected unit sales for August 2017 168,000 Average unit selling price $12 Based on the experience from the home plant, Jordan has suggested that the B.C. plant keep 10% of the next month's unit sales in ending inventory. The plant has contracts with some of the major home hardware giants, so all sales are on account; 50% of the accounts receivable is collected in the month of sale, and the balance is collected in the month after sale. This was the same collection pattern from the previous year. The new plant has no bad debts. Direct Materials The combined quantity of direct materials (consisting of metal, plastic and rubber) used in each unit is 1.20 kg. Metal, plastic, and rubber together amount to $1.50 per kg. Inventory of combined direct material on March 31 consisted of 14,220 kg. This plant likes to keep 10% of the materials needed for the next month in its ending inventory. Filty percent of the payables is paid in the month of purchase, and 50% is paid in the month after purchase. Accounts Payable on March 31 will total $120,600. Direct Labour Labour requires 15 minutes per unit for completion and is paid at an average rate of $12 per hour. Manufacturing Overhead Indirect materials $0.70 per labour hour Indirect labour $0.40 per labour hour Utilities $0.40 per labour hour Maintenance $0.30 per labour hour Salaries $43,800 per month Depreciation $17,000 per month Property taxes $2,500 per month Insurance $1,500 per month Janitorial $2,200 per month Selling and Administrative Variable selling and administrative cost per unit is $1.50. Advertising $12,000 a month Depreciation $2,100 a month Insurance $1,300 a month Other fixed costs $3,700 a month Salaries $63,000 a month Other Information The Cash balance on March 31 will be $113,500, but Waterways has decided it would like to maintain a cash balance of at least $500,000 beginning on April 30. The company has an open line of credit with its bank. The terms of the agreement require borrowing to be in $1,000 increments at 4% interest. Borrowing is considered to be on the first day of the month and repayments are on the last day of the month. Assume interest is paid at the end of the quarter. In May, $870,000 of new equipment to update operations will be purchased. Three months' insurance is prepaid on the first day of the first month of the quarter. (a)V (a) ~/ Your answer is correct. For the second quarter of 2017, prepare a sales budget. WATERWAYS CORPORATION British Columbia Production Plant Sales Budget for the 1nd Quarter, 2017 ./ 123000 369000 a , $ $ 0 u 3 1475000 1536000 . 4425000 Sales in units Per unit selling price 1416000 J Total expected sales SHOW ANSWER LINK To TEXT LINK To TEXT LINK To TEXT LINK To TEXT LINK To TEXT Attempts: 1 of 1 used v (b) For the second quarter of 2017, prepare a schedule for expected cash collections from customers. (Round answers to a decimal places, e.g. 5,275.) TER A CORPORATION Production Plant V (I1) v Your answer is correct. For the second quarter of 2017, prepare a schedule for expected cash collections from customers. (Round answers to 0 decimal places, e.g. 5,275.) WATERWAYS CORPORATION British Columbia Production Plant Expected Cash Collections for the 2nd Quarter, 2017 Collections from March April Aprll May May June J J J J Total cash collections E 1368000 N 1446000 i 1506000 4320000 SHOW SOLUYION snow ANSWER LINK TO TEXT LINK TO TEXT LINK TO TEXT LINK TO TEXT LINK TO TEXT "=' "mm" mm" H V (d) For the second quarter of 2017, prepare a direct materials budget. (Round cost per kg to 2 decimal places, e.g. 0.25 and all other answers to 0 decimal places, e.g. 2,520.) WATERWAYS CORPORATION British Columbia Production Plant Direct Materials Budget for the 2nd Quarter, 2017 (C Your answer is correct. For the second quarter of 2017, prepare a production budget. WATERWAYS CORPORATION British Columbia Production Plant Production Budget for the 2nd Quarter, 2017 April May June Total V Budgeted Unit Sales 118000 123000 128000 369000 Add v Ending Inventory 12300 12800 14300 14300 V Total Required Units 130300 135800 142300 383300 Less v Beginning Inventory 11800 12300 12800 11800 Required Production Units v 118500 123500 129500 371500 SHOW ANSWER LINK TO TEXT LINK TO TEXT LINK TO TEXT LINK TO TEXT LINK TO TEXT