For the first quarter of 2022, prepare a cash budget. (Round answers to 0 decimal places, e.g. 2,520.) Please complete this exact cash budget and not a similar one. The one I posted previously did not have the right answers
Please complete this exact cash budget and not a similar one. The one I posted previously did not have the right answers
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. 111,000 103.000 114,000 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 112.000 116,000 124,000 137,000 $12 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 11,380 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. Manufacturing Overhead Indirect materials 300 Indirect labor 500 per labor hour per labor hour Utilities 500 per labor hour 300 per labor hour Maintenance Salaries $41,000 per month Depreciation $17.800 per month Property taxes $2,800 per month Insurance $1,100 per month Maintenance $1,400 per month 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 11,380 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. 300 per labor hour per labor hour per labor hour per labor hour Manufacturing Overhead Indirect materials Indirect labor 500 Utilities 50t Maintenance 300 Salaries $41,000 Depreciation $17,800 Property taxes $2,800 Insurance $1,100 Maintenance $1,400 per month per month per month per month per month Selling and Administrative Variable selling and administrative cost per unit is $170. Advertising $16,000 a month Insurance $1.500 a month Salaries $71,000 a month Depreciation $2,700 a month Other fixed costs $3,200 a month Other Information The Cash balance on December 31, 2021, totaled $100,000, but management has decided it would like to maintain a cash balance of at least $700,000 beginning on January 31, 2022. Dividends are paid each month at the rate of $2.70 per share for 5,180 shares outstanding. The company has an open line of credit with Romney's Bank. The terms of the agreement requires borrowing to be in $1,000 increments at 99 interest. Waterways borrows on the first day of the month and repays on the last day of the month. A $550,000 equipment purchase is planned for February For the first quarter of 2022.prepare a cash budget. (Round answers to decimal places, eg 2.520. WATERWAYS CORPORAT Cash Budget First Quarter January Beginning Cash Balence Add Borrowing Collections From Customers Total Available Cash Disbursement 10 Oddbogdo 1 000 For the first quarter of 2022.prepare a cash budget. (Round answers to decimal places, eg 2.520.) WATERWAYS CORPORATION Cash Budget First Quarter January February March Quarter 000 i Iddiodd in un e Textbook and Media Savie for Later Attempts: unlimited Submit
