Question 3 of 3 17.04 / 80 III Current Attempt in Progress 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 Unit sales for November 2021 Unit sales for December 2021 Expected unit sales for January 2022 101,000 114,000 111,000 Expected unit sales for February 2022 Expected unit sales for March 2022 117,000 Expected unit sales for April 2022 124,000 Expected unit sales for May 2022 139,000 Unit selling price $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 $per hour. Manufacturing Overhead Indirect materials 306 per labor hour Indirect labor 50c per labor hour Utilities 506 per labor hour Maintenance 20 per labor hour Salaries $43,000 per month Depreciation $18,200 per month Property taxes $2.900 per month Insurance $1,100 per month Maintenance $1,200 per month Selling and Administrative Variable selling and administrative cost per unit is $1.60. Advertising $16,000 a month Incuran $1200 month Question 3 of 3 17.04 / 80 III Direct Labor Labor requires 12 minutes per unit for completion and is paid at a rate of $9 per hour. Manufacturing Overhead Indirect materials 306 per labor hour Indirect labor 50 per labor hour Utilities 500 per labor hour Maintenance 20 per labor hour Salaries $43,000 per month Depreciation $18,200 per month Property taxes $2,900 per month Insurance $1,100 per month 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 (c) 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 0 decimal places, e.g. 2,520.) WATERWAYS CORPORA Direct Materials Bud For the First Quarter of 202 January Fe Units to be produced Direct Materials Per Unit Direct Labor Cost Per Hour Total Materials Required Total Direct Labor Cost Beginning Materials Inventory Total Cost of Direct Materials Purchases Direct Labor Time Per Unit Cost Per Pound Direct Materials Per Unit Units to be produced Total Required Direct Labor Hours Direct Materials Purchases Desired Ending Inventory Total Pounds Required for Production $ $ Attempts: 0 of 1 used Submit Answer (d) (c) 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 0 decimal places, e.g. 2,520.) WATERWAYS CORPORA Direct Materials Bud For the First Quarter of 202: January Fe Units to be produced Direct Materials Per Unit Add 4: Desired Ending Inventory Total Materials Required Less 4: Beginning Materials Inventory Cost Per Pound $ $ $ $ e Textbook and Media Save for Later Attempts: 0 of 1 used Submit Answer (c) 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 0 decimal places, e.g. 2,520.) WATERWAYS CORPORATION Direct Materials Budget For the First Quarter of 2022 First Quarter January February March $ $ $ $ $ [ e Textbook and Media Save for Later Attempts: 0 of 1 used Submit Answer (c) 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 0 decimal places, e.g. 2,520.) WAYS CORPORATION ct Materials Budget rst Quarter of 2022 First Quarter February March Quarter $ $ $ $ $ e Textbook and Media Save for Later Attempts: 0 of 1 used Submit