Waterways Corporation is preparing its budget for the coming year, 2022. The first step is to plan for the first quarter of that coming year. Waterways gathered the following information from the managers.

Sales
Unit sales for November 2021		114,000
Unit sales for December 2021		101,000
Expected unit sales for January 2022		114,000
Expected unit sales for February 2022		112,000
Expected unit sales for March 2022		117,000
Expected unit sales for April 2022		126,000
Expected unit sales for May 2022		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, 2021, totaled $181,800. Direct Materials Direct materials cost 80 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. 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, 2021, totaled $102,875. Raw Materials on December 31, 2021, totaled 11,380 pounds.

Direct Labor

Labor requires 12 minutes per unit for completion and is paid at a rate of $6 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		$15,800		per month
Property taxes		$3,000		per month
Insurance		$1,400		per month
Maintenance		$1,300		per month

Selling and Administrative
Variable selling and administrative cost per unit is $1.70.
Advertising		$13,000	a month
Insurance		$1,500	a month
Salaries		$70,000	a month
Depreciation		$2,600	a month
Other fixed costs		$2,700	a month

Other Information The Cash balance on December 31, 2021, totaled $100,000, but management has decided it would like to maintain a cash balance of at least $800,000 beginning on January 31, 2022. Dividends are paid each month at the rate of $2.50 per share for 5,360 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 6% interest. Waterways borrows on the first day of the month and repays on the last day of the month. A $450,000 equipment purchase is planned for February.

prepare schedule for expected cash collections from customers.

Prepare a schedule for expected payments for materials purchases

Prepare a cash budget