fasurance Waterways Continuing Problem 09 Waterways Corporation is preparing its budget for the coming year, 2020. 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. Sales Unit sales for November 2019 111,000 Unit sales for December 2019 101,000 Expected unit sales for January 2020 112,000 Expected unit sales for February 2020 112,000 Expected unit sales for March 2020 116,000 Expected unit sales for Aarll 2020 125.000 Expected unit sales for May 2020 138,000 Unit selling price S12 Waterways likes to cp 105 of the next month's unit sales in coding Inventory. All sales are on account. 85% of the Accounts Receivable are collected in the month of salc, and 15% of the Accounts Receivable arc collected in the month after sale. Accounts receivablc on December 31, 2019, totaled $181,800. Direct Materials Direct materials cost 80 cents per paund. Twa pounds of direct materials are required to produce esch unit. Waterways likes to keep 5% of the materials needed for the next month in its ending inventory. Raw Materials on December 31, 2019, totaled 11,200 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 5, % , purchase. Accounts Payable on December 31, 2019, totaled $102,595. Direct Labor Labur requires 12 minutes per unit for completion and is paid at a rate of $9 per hour. Manufacturing Overhead Indirect materiais 300 per labor hau Indirect labor 504 per labor hour ualities 50c per labor hour Maintenanca 304 per labor hour Salaries $113,000 per month Depreciation $17,700 per month Property taxes $2,900 per month Insurance $1,200 per month Maintenance $1,300 per month Selling and Administrative Variable selling and administrative cost per unit is $1.50. Advertising $16.COD a month Insurance $1,500 a month Salaries $73,000 a month Depreciation $2,300 a month Other fixed costs $2,000 a month Other Information The Cash balance on December 31, 2019, totaled $99,000, but management has decided it would like to maintain a cash balance of at least 5700,000 beginning on January 31, 2020. Dividends are paid each month at the rate of $2.30 per sharc for 4,860 shares outstanding. The company has an openi line of credit with Romney's Benik. The terms of the agreement requires borrowing to be in $1,000 increments at 9% interest. Waterways Dorrons on the first day of the month and repays on the last day of the month. A $10,000 equipment purchase is planned for February For the first quarter of 2020, prepare a sales budget. WATERWAYS CORPORATION Sales Budget First Quarter January February March Quarter S S $ s For the first quarter of 2020, prepare a production budget. WATERWAYS CORPORATION Production Budget First Quarter January February March Quarter