Waterways Corporation has recently acquired a small manufacturing operation in British Columbla 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. Based on the experience in the home plant, Jordan has suggested that the B.C. plant keep 20% of the next month's unit sales in ending inventory. The plant has contracts with some of the major home hardware giants, so all sales are on account; 50% of the accounts receivable is collected in the month of sale, and the balance is collected in the month after sale. This was the same collection pattern as the previous year. The new plant has no bad debts. Direct Materials The combined quantity of direct materials (consisting of metal, plastic, and rubber) used in each unit is 1.30kg. Metal, plastic, and rubber together amount to $1.50 per kg. Inventory of combined direct materials on March 31 consisted of 29.640kg This plant likes to keep 20% 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 $120,600. Direct Labour Labour requires 15 minutes per unit for completion and is paid at an average rate of $20 per hour. \begin{tabular}{lrl} \hline Manufacturing Overhead & \\ \hline Indirect materials & $0.50 & per labour hour \\ \hline Indirectlabour & $0.40 & per labour hour \\ Utilities & $0.40 & per labour hour \\ Maintenance & $0.40 & per labour hour \\ \hline Salaries & $43,600 & per month \\ \hline Depreciation & $14,000 & permonth \\ \hline Propertytaxes & $2.200 & permonth \\ \hline Insurance & $1.200 & per month \\ \hline Janitorial & $2,400 & per month \\ \hline \end{tabular} Other Information The cash balance on March 31 will be $138,500, but Waterways has decided it would like to maintain a cash balance of at least $400,000 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 4% 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, $700,000 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. For the second quarter of 2023, prepare a manufacturing overhead budget. (Round variable overhead rate to 2 decimal places, e.3. 5.25 and all other answers to 0 decimal places, e. 2.275.) and all other answers to 0 decimal places, e.g. 2,275.) For the second quarter of 2023, prepare a selling and administrative expenses budget. (Enter per unit expenses rounded to 2 decimal places, eg. 1.25) For the second quarter of 2023, prepare a selling and administrative expenses budget. (Enter per unit expenses rounded to 2 decimal places, eg. 1.25.) For the second quarter of 2023, prepare a cash budget. (Round answers to 0 decimal places, e.g. 2,575.)
