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		101,000
Expected unit sales for January 2020		112,000
Expected unit sales for February 2020		114,000
Expected unit sales for March 2020		114,000
Expected unit sales for April 2020		126,000
Expected unit sales for May 2020		138,000
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 $181,800. 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 11,220 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 $102,605.

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		20		per labor hour
Salaries		$41,000		per month
Depreciation		$17,700		per month
Property taxes		$2,600		per month
Insurance		$1,300		per month
Maintenance		$1,300		per month

Selling and Administrative
Variable selling and administrative cost per unit is $1.60.
Advertising		$14,000	a month
Insurance		$1,500	a month
Salaries		$73,000	a month
Depreciation		$2,600	a month
Other fixed costs		$3,300	a month

I need a cash budget and manufacturing overhead budget using the information above.

WATERWAY CORPORATION Manufacturing Overhead Budget For the First Quarter of 2020 First Quarter January February March Quarter x x x . x x X x x X X x x II x x x X x bobbligo illTTIDD botol IC poffidtiti i TA X For the first quarter of 2020, prepare a cash budget. (Round answers to 0 decimal places, e.g. 2,520.) x WATERWAYS CORPORATION Cash Budget For the First Quarter of 2020 First Quarter January February March Quarter x Beginning Cash Balance x X x x 13 55 x Dod x A x A x Til i cililidi ilidi DIO I Odled Odd i ddidd