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		112,000
Unit sales for December 2019		102,000
Expected unit sales for January 2020		113,000
Expected unit sales for February 2020		112,000
Expected unit sales for March 2020		115,000
Expected unit sales for April 2020		125,000
Expected unit sales for May 2020		136,000
Unit selling price		$12

Waterways likes to keep 10% of the next months 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, 2019, totaled $183,600. 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, 2019, totaled 11,290 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 $103,590.

Direct Labor

Labor requires 12 minutes per unit for completion and is paid at a rate of $9 per hour.

Manufacturing Overhead
Indirect materials		30		per labor hour
Indirect labor		50		per labor hour
Utilities		40		per labor hour
Maintenance		30		per labor hour
Salaries		$42,000		per month
Depreciation		$16,200		per month
Property taxes		$2,400		per month
Insurance		$1,300		per month
Maintenance		$1,400		per month

Selling and Administrative
Variable selling and administrative cost per unit is $1.50.
Advertising		$17,000	a month
Insurance		$1,600	a month
Salaries		$71,000	a month
Depreciation		$2,700	a month
Other fixed costs		$2,900	a month

Other Information The Cash balance on December 31, 2019, totaled $101,000, but management has decided it would like to maintain a cash balance of at least $700,000 beginning on January 31, 2020. Dividends are paid each month at the rate of $2.30 per share for 5,080 shares outstanding. The company has an open line of credit with Romneys 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 $530,000 equipment purchase is planned for February.

WATERWAYS CORPORATION Direct Materials Budget For the First Quarter of 2020 First Quarter February March January Quarter Units to be produced 112900 112300 116000 Direct Materials Per Unit Direct Materials Purchases 225800 224600 232000 .T Desired Ending Inventory 11230 11600 12610 Total Materials Required Less 9. Begin Beginning Materials Inventory 103103 11230 11600 x Direct Materials Purchases 226720 224970 233010 2 T Cost Per Pound X T Total Cost of Direct Materials Purchases For the first quarter of 2020, prepare a cash budget. (Round answers to 0 decimal places, e.g. 2,520.) WATERWAYS CORPORATION Cash Budget For the First Quarter of 2020 First Quarter January February March Quarter Beginning Cash Balance * Add . Receipts Collections From Customers Total Available Cash D IT DD Less 9. Disbursements T Direct Materials Direct Labor T Manufacturing Overhead XE Selling And Administrative Equipment Purchase Total Disbursements T Excess (Deficiency) Of Available Cash Over Cash Disbursements A T Financing : DDDDDDD Add 1. | Borrowings |T Less s. Repayments Total Available Cash Ending Cash Balance WATERWAYS CORPORATION Direct Materials Budget For the First Quarter of 2020 First Quarter February March January Quarter Units to be produced 112900 112300 116000 Direct Materials Per Unit Direct Materials Purchases 225800 224600 232000 .T Desired Ending Inventory 11230 11600 12610 Total Materials Required Less 9. Begin Beginning Materials Inventory 103103 11230 11600 x Direct Materials Purchases 226720 224970 233010 2 T Cost Per Pound X T Total Cost of Direct Materials Purchases For the first quarter of 2020, prepare a cash budget. (Round answers to 0 decimal places, e.g. 2,520.) WATERWAYS CORPORATION Cash Budget For the First Quarter of 2020 First Quarter January February March Quarter Beginning Cash Balance * Add . Receipts Collections From Customers Total Available Cash D IT DD Less 9. Disbursements T Direct Materials Direct Labor T Manufacturing Overhead XE Selling And Administrative Equipment Purchase Total Disbursements T Excess (Deficiency) Of Available Cash Over Cash Disbursements A T Financing : DDDDDDD Add 1. | Borrowings |T Less s. Repayments Total Available Cash Ending Cash Balance