Master Budget using excel to fill tables shown, including sales budget, ecpected cash, production budget, direct materials, expected cash disbursements, labour budget, manufacturing overhead, selling and administrative and cash budget

WATERWAYS CORPORATION British Columbia Production Plant Sales Budget for the 2nd Quarter, 2023 Manufacturing Overhead Budget for the 2nd Quarter, 2025 April May ed direct labour hours erate $ $ Fixed overhead nanufacturing overhead Non-cashitems $ $ putflow for manufacturing overhead Based on the experience in the home plant, Jordan has suggested that the B.C. plant keep 10% of the next month's unit sales in inventory. The plant has contracts with some of the major home hardware giants, so all sales are on account; 50% of the accou receivable is collected in the month of sale, and the balance is collected in the month after sale. This was the same collection p the previous year. The new plant has no bad debts. MaintenanceSalariesDepreciationPropertytaxesInsuranceJanitorial$0.40$45,000$15,000$2,250$1,450$2,500perlabourhourpermonthpermonthpermonthpermonthpermonth Selling and Administrative Variable selling and administrative expenses per unit are $1.50. Advertising Depreciation Insurance $16,000 a month $2,300 a month $1.100 amonth or the second quarter of 2023, prepare a direct materials budget. (Round cost per kg to 2 decimal places, eg. 0.25 and all other nswers to 0 decimal places, e.g. 2,520.) WATERWAYS CORPORATION British Columbia Production Plant Cash Budget for the 2nd Quarter, 2023 April May Beginning cash balance Add Cashreceipts Cashcollections Total available cash Less : Cashexpenditures Direct materials WATERWAYS CORPORATION British Columbia Production Plant Expected DM Cash Disbursements for the 2nd Quarter, 2023 April May June Disbursements from March April April May May June Total payments Direct labour Manufacturing overhead Selling and administrative Equipment purchase Prepaid insurance Total expenditures Excess of available cash over cash disbursements Financing The combined quantity of direct materials (consisting of metal, plastic, and rubber) used in each unit is 1.40kg. Metal, plastic, and rubber together amount to $1.50 per kg. Inventory of combined direct materials on March 31 consisted of 16,590kg. This plant likes to keep 10% of the materials needed for the next month in its ending inventory. Fifty 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 $129,000. Direct Labour Labour requires 15 minutes per unit for completion and is paid at an average rate of $10 per hour. WATERWAYS CORPORATION British Columbia Production Plant Production Budget for the 2nd Quarter, 2023 Budzeted sales in units Add v: Ending inventory Total required units Less v : Beginninginventory Required production units 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 2023. Jordan asked the various managers to collect the following information for preparing the second-quarter budget. WATERWAYS CORPORATION British Columbia Production Plant Labour Budget for the 2nd Quarter, 2023 April May June Production in units Hours per unit Total hours required Rate per hour Total labour costs of available cash over cash disbursements Borrowings ments financing g cash balance WATERWAYS CORPORATION British Columbia Production Plant Selling and Administrative Budget for the 2nd Quarter, April May sales in units fost per unit $ able selling and administrative expenses Fixed selling and administrative expenses ng and administrative expenses: Non-cash expenditures Other Information The cash balance on March 31 will be $125,500, but Waterways has decided it would like to maintain a cash balance of at least $600,000 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 3% interest. Borrowing is considered to be on the first day of the month and repayments and interest payments are on the last day of the month. In May, $800,000 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. WATERWAYS CORPORATION British Columbia Production Plant Expected Cash Collections for the 2nd Quarter, 2023 April May June ollections from March $ 0 $ 0 0 0 0 0 lay 0 0 0 0 une 0 0