Waterways Continuing Problem 09 Waterways Corporation is preparing its budget for the coming year, 2017. The first step is to plan for the first quarter of that coming year. Waterways gathered the following information from the managers.

Sales
Unit sales for November 2016	112,500
Unit sales for December 2016	102,100
Expected unit sales for January 2017	113,000
Expected unit sales for February 2017	112,500
Expected unit sales for March 2017	116,000
Expected unit sales for April 2017	125,000
Expected unit sales for May 2017	137,500
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, 2016, totaled $183,780.

Direct Materials
Item	Amount Used per Unit	Inventory, Dec. 31
Metal	1 lb @ 58 per lb.	5,177.5 lbs
Plastic	12 oz @ 6 per oz	3,883.125 lbs
Rubber	4 oz @ 5 per oz	1,294.375 lbs
2 lbs per unit	10,355.0 lbs

Metal, plastic, and rubber together are 75 per pound per unit. Waterways likes to keep 5% of the materials needed for the next month in its ending inventory. 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, 2016, totaled $120,595. Raw Materials on December 31, 2016, totaled 11,295 pounds.

Direct Labor

Labor requires 12 minutes per unit for completion and is paid at a rate of $8 per hour.

Manufacturing Overhead
Indirect materials	30	per labor hour
Indirect labor	50	per labor hour
Utilities	45	per labor hour
Maintenance	25	per labor hour
Salaries	$42,000	per month
Depreciation	$16,800	per month
Property taxes	$2,675	per month
Insurance	$1,200	per month
Maintenance	$1,300	per month

Selling and Administrative
Variable selling and administrative cost per unit is $1.60.
Advertising	$15,000	a month
Insurance	$1,400	a month
Salaries	$72,000	a month
Depreciation	$2,500	a month
Other fixed costs	$3,000	a month

Other Information The Cash balance on December 31, 2016, totaled $100,500, but management has decided it would like to maintain a cash balance of at least $800,000 beginning on January 31, 2017. Dividends are paid each month at the rate of $2.50 per share for 5,000 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 8% 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.

For the first quarter of 2017, prepare a sales budget. WATERWAYS CORPORATION Sales Budget

First Quarter
January	February	March	Quarter
Expected unit sales
Unit selling price	$	$	$	$
Total sales	$	$	$	$

Link to Text Link to Text Link to Text Link to Text Link to Text

For the first quarter of 2017, prepare a production budget. WATERWAYS CORPORATION Production Budget

First Quarter
January	February	March	Quarter

:

:

Link to Text Link to Text Link to Text Link to Text Link to Text

For the first quarter of 2017, 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

	First Quarter
	January	February	March	Quarter

:

:

$	$	$	$

$

$

$

$

Link to Text Link to Text Link to Text Link to Text Link to Text

For the first quarter of 2017, prepare a direct labor budget. (Round time per unit to nearest hour, e.g. 30 minutes will be rounded to 0.5 hours) WATERWAYS CORPORATION Direct Labor Budget

	First Quarter
	January	February	March	Quarter

$	$	$	$

$

$

$

$

Link to Text Link to Text Link to Text Link to Text Link to Text

For the first quarter of 2017, prepare a manufacturing overhead budget. (Round overhead rate to 2 decimal places, e.g. 5.25 and all other answers to 0 decimal places, e.g. 2,520. List Variable Costs first.) WATERWAYS CORPORATION Manufacturing Overhead Budget

First Quarter
January	February	March	Quarter

:

$	$	$	$

$	$	$	$

:

$	$	$	$

$	$	$	$

$ Link to Text Link to Text Link to Text Link to Text Link to Text

For the first quarter of 2017, prepare a selling and administrative budget. (Enter per unit expenses rounded to 2 decimal places. E.g. 1.25) WATERWAYS CORPORATION Selling and Administrative Expense Budget

First Quarter
January	February	March	Quarter

$	$	$	$

$	$	$	$

:

$	$	$	$

$	$	$	$

$

$

$

$

Link to Text Link to Text Link to Text Link to Text Link to Text

For the first quarter of 2017, prepare a schedule for expected cash collections from customers. (Do not leave any answer field blank. Enter 0 for amounts.)

Schedule of Expected Collections from Customers
January	February	March
Accounts receivable	$
January sales		$	$
February sales
March sales
Total cash collections	$	$	$

Link to Text Link to Text Link to Text Link to Text Link to Text

For the first quarter of 2017, prepare a schedule for expected payments for materials purchases. (Round answers to 0 decimal places, e.g. 2,520. Do not leave any answer field blank. Enter 0 for amounts.)

Schedule of Expected Cash Payments for Purchases
January	February	March	Quarter
Accounts payable	$	$
January		$	$
February
March
Total payments	$	$	$	$

Link to Text Link to Text Link to Text Link to Text Link to Text

For the first quarter of 2017, prepare a cash budget. (Round answers to 0 decimal places, e.g. 2,520. Do not leave any answer field blank. Enter 0 for amounts.) WATERWAYS CORPORATION Cash Budget

First Quarter
January	February	March	Quarter

$	$	$	$

:

:

:

:

$

$

$

$