Waterways Continuing Problem 09 Waterways Corporation is preparing its budget for the coming year, 2020. 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 Unit sales for November 2019 Unit sales for December 2019 Expected unit sales for January 2020 Expected unit sales for February 2020 Expected unt sales for March 2020 Expected unit sales for April 2020 Expected unit sales for May 2020 Unit selling price 111,000 101,000 112,000 112,000 116,000 125,000 136,000 s12 Waterways likes to keep 10% of the next month's unit sales in ending inventory. All sales are on account. Bs% 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, 2019, totaled $181,800 Direct Materials Direct materials cost 60 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, 2019, totaled 11,200 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, 2019, totaled $102,595. 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 per labor han Indirect labor 50C per labor hour Utilities 50 par labor hour Maintenance 300 per labor hour Salarias $43,000 per month Deprecation $17,700 per month Property taxes $2,900 per month Insurance $1,200 per month Maintenance $1,300 per month Selling and Administrative Variable selling and administrative cost per unit is $1.50. Advertising $16,000 a month Insurance $1,500 a month Salaries $73,000 a month Depreciation $2,300 a month Other fixed costs $2,300 a month Other Information The Cash balance on December 31, 2019, totaled 599,000, but management has decided it would like to maintain a cash balance of at least 5700,000 beginning on January 31, 2020. Dividends are paid each month at the rate of $2.30 per share for 4,850 shares outstanding, The company has an open line of credit with Romney's Bank. The terms of the agreement requires borrawing to be in $1,000 increments at 946 interest. Waterways borrows on the first day of the month and repays on the last day of the month. A $510,00D equipment purchase is planned for February. For the first quarter of 2020, prepare a cash budget. (Round answers to o decimal places, e.g. 2,520.) WATERWAYS CORPORATION Cash Budget First Quarter January February March Quarter .. - Click if you would like to Show Work for this question: Open Show Work Waterways Continuing Problem 09 Waterways Corporation is preparing its budget for the coming year, 2020. 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 Unit sales for November 2019 Unit sales for December 2019 Expected unit sales for January 2020 Expected unit sales for February 2020 Expected unt sales for March 2020 Expected unit sales for April 2020 Expected unit sales for May 2020 Unit selling price 111,000 101,000 112,000 112,000 116,000 125,000 136,000 s12 Waterways likes to keep 10% of the next month's unit sales in ending inventory. All sales are on account. Bs% 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, 2019, totaled $181,800 Direct Materials Direct materials cost 60 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, 2019, totaled 11,200 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, 2019, totaled $102,595. 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 per labor han Indirect labor 50C per labor hour Utilities 50 par labor hour Maintenance 300 per labor hour Salarias $43,000 per month Deprecation $17,700 per month Property taxes $2,900 per month Insurance $1,200 per month Maintenance $1,300 per month Selling and Administrative Variable selling and administrative cost per unit is $1.50. Advertising $16,000 a month Insurance $1,500 a month Salaries $73,000 a month Depreciation $2,300 a month Other fixed costs $2,300 a month Other Information The Cash balance on December 31, 2019, totaled 599,000, but management has decided it would like to maintain a cash balance of at least 5700,000 beginning on January 31, 2020. Dividends are paid each month at the rate of $2.30 per share for 4,850 shares outstanding, The company has an open line of credit with Romney's Bank. The terms of the agreement requires borrawing to be in $1,000 increments at 946 interest. Waterways borrows on the first day of the month and repays on the last day of the month. A $510,00D equipment purchase is planned for February. For the first quarter of 2020, prepare a cash budget. (Round answers to o decimal places, e.g. 2,520.) WATERWAYS CORPORATION Cash Budget First Quarter January February March Quarter .. - Click if you would like to Show Work for this question: Open Show Work