I also need manufacturing overhead budget sheet, selling and administrative expense budget sheet, schedule of expected collections from customers, schedule of expected cash payments for purchases, and cash budget sheet.

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. Sales 113,000 101,000 114,000 111,000 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 117,000 124,000 139,000 $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 $181,800. 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 11,370 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. 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 per labor hour Utilities 500 Maintenance 200 per labor hour Salaries $43,000 Depreciation $18,200 per month per month per month per month Property taxes $2,900 Insurance $1,100 Maintenance $1,200 per month Selling and Administrative Variable selling and administrative cost per unit is $1.60. Advertising $16,000 a month Insurance $1,300 a month Salaries $72,000 a month Depreciation $2,600 a month Other fixed costs $3,100 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 $2.30 per share for 4,910 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 9% interest Waterways borrows on the first day of the month and repays on the last day of the month. A $500.000 equipment purchase is planned for February. Sales Budget For the First Quarter of 2022 First Quarter January February March Quarter 114000 111000 117000 342000 $ 12 12 12 $ 12 $ 1368000 $ 1332000 $ 1404000 $ 4104000 e Textbook and Media Attempts: unlimited (b) Your answer is correct. For the first quarter of 2022, prepare a production budget. WATERWAYS CORPORATION Production Budget For the First Quarter of 2022 First Quarter January February March Quarter 114000 111000 117000 11100 11700 12400 125100 122700 129400 11400 11100 11700 113700 111600 117700 343000 For the first quarter of 2022, prepare a direct materials budget. (Round cost per pound to 2 decimal places, e.g. 0.25 and all other answers to decimal places, e.g. 2,520.) WATERWAYS CORPORATION Direct Materials Budget For the First Quarter of 2022 First C January February Units to be produced 113700 111600 Direct Materials Per Unit 2 2 Total Pounds Required for Production 227400 223200 Add : Desired Ending Inventory 11160 11770 Total Materials Required 238560 234970 Less : Beginning Materials Inventory 11370 11160 Direct Materials Purchases 227190 223810 Cost Per Pound $ .8 .8 Total Cost of Direct Materials Purchases 181752 $ 179048 WATERWAYS CORPORATION Direct Labor Budget First Quarter January February Ma