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 114,000 Expected unit sales for February 2020 112,000 Expected unit sales for March 2020 117,000 Expected unit sales for April 2020 124,000 Expected unit sales for May 2020 139,000 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 11,380 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 $103,730.

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 $42,000 per month Depreciation $16,300 per month Property taxes $2,700 per month Insurance $1,300 per month Maintenance $1,300 per month

Selling and Administrative Variable selling and administrative cost per unit is $1.50. Advertising $15,000 a month Insurance $1,400 a month Salaries $70,000 a month Depreciation $2,200 a month Other fixed costs $2,800 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 $2.30 per share for 4,960 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 $510,000 equipment purchase is planned for February. (a) Partially correct answer icon Your answer is partially correct. For the first quarter of 2020, prepare a sales budget.

WATERWAYS CORPORATION Sales Budget

For the First Quarter of 2020 First Quarter January February March Quarter

Expected Unit Sales 114000 112000 117000 343000

Unit Selling Price $ 12 $ 12 $ 12 $ 12

$ 1368000 $ 1344000 $ 1404000 $ 4116000 Attempts: 2 of 2 used (b) For the first quarter of 2020, prepare a production budget.

WATERWAYS CORPORATION Production Budget

First Quarter January February March Quarter

:

: