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 unit sales for March 2020 Expected unit sales for April 2020 Expected unit sales for May 2020 Unit selling price 112.000 103.000 114,000 113,000 116.000 124.000 138.000 $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 Recevable 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 $185.400 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 11.390 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 $104590 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 Indirect labor 500 Utilities 50 Maintenance 304 Salaries $43,000 Depreciation $16.600 Property taxes $2.700 Insurance $1,300 Maintenance $1.200 per labor hour per labor hour per labor hour per labor hour per month per month per month per month per month Selling and Administrative Variable selling and administrative cost per unit is $150. Advertising $14.000 a month Insurance $1.400 a month Salaries $72,000 a month Depreciation $2.600 a month Other foxed costs $3,000 a month 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 11,390 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 $104,590 Direct Labor Labor requires 12 minutes per unit for completion and is paid at a rate of $9 per hour. Manufacturing Overhead Indirect materials 300 Indirect labor 500 Utilities 500 Maintenance 30 Salaries $43,000 Depreciation $16,600 Property taxes $2,700 Insurance $1,300 Maintenance $1,200 per labor hour per labor hour per labor hour per labor hour per month per month per month per month per month Selling and Administrative Variable selling and administrative cost per unit is $1.50, Advertising $14,000 a month Insurance $1,400 a month Salaries $72,000 a month Depreciation $2,600 a month Other fixed costs $3,000 a month Other Information The Cash balance on December 31, 2019, totaled $103,000, but management has decided it would like to maintain a cash balance of at least $800,000 beginning on January 31, 2020. Dividends are paid each month at the rate of $2.40 per share for 4,540 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 $460,000 equipment purchase is planned for February Schedule of Expected Collections from Customers February March January $ $ 1162800 205200 Accounts receivable, 12/31/19 January sales February sales March sales Total cash collections 1152600 203400 1183200 1357800 $ 1386600 $ e Textbook and Media x Your answer is incorrect For the first quarter of 2020, prepare a schedule for expected payments for materials purchases. (Round answers to 0 decimal places, e.g. 2,520.) Schedule of Expected Cash Payments for Purchases February January March Quarter Accounts payable, 12/31/19 $ January February March Total payments e Textbook and Media x Your swer is incorrect For the first quarter of 2020, prepare a cash budget. (Round answers to decimal places, 32,520.) WATERWAYS CORPORATION Cash Budget First Quarter January Febru $ eTextbook and Media Attempts: unlimited Submit Aw x Your answer is incorrect. For the first quarter of 2020, prepare a cash budget. (Round answers to decimal places, e.g. 2,520.) WATERWAYS CORPORATION Cash Budget First Quarter January February March Quarter $ III $ $ e Textbook and Media