- Waterways This Is A Continuation Of The Waterways Case From Chapters 14 21 Wc22 Waterways Corporation Is Preparing 1 (95.74 KiB) Viewed 87 times
$100,500, 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
5,000 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 8% interest. Waterways borrows on the
first day of the month and repays on the last day of the month. A
$500,000 equipment purchase is planned for February. Instructions
For the first quarter of 20 , do the following. (a) Prepare a sales
budget. (b) Prepare a production budget. (c) Prepare a direct
materials budget. (Round to nearest dollar) (d) Prepare a direct
labor budget. (For calculations, round to the nearest hour.) (e)
Prepare a manufacturing overhead budget. (Round amounts to the
nearest dollar.) (f) Prepare a selling and administrative budget.
(g) Prepare a schedule for expected cash collections from
customers. (h) Prepare a schedule for expected payments for
materials purchases. (Round totals to nearest dollar) (i) Prepare a
cash budget
Waterways (This is a continuation of the Waterways case from Chapters 14 - 21.) WC22 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. The company has gathered information from its managers in preparation of the budgeting process, Sales Unit sales for November 2021 112,500 Unit sales for December 2021 102,100 Expected unit sales for January 2022 113,000 Expected unit sales for February 2022 112,500 Expected unit sales for March 2022 116,000 Expected unit sales for April 2022 125,000 Expected unit sales for May 2022 137,500 Unit selling price $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 Receivable are collected in the month of sale, and 15% of the Accounts Receivable are collected in the month after sale. Accounts receiv- able on December 31, 2021, totaled $183,780. Direct Materials Direct materials cost 75 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, 2021 totaled 11,295 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, 2021, totaled $120,595. Direct Labor Labor requires 12 minutes per unit for completion and is paid at a rate of $8 per hour. Manufacturing Overhead Indirect materials 30¢ per labor hour Indirect labor 504 per labor hour Utilities 454 per labor hour Maintenance 25€ per labor hour Salaries $42,000 per month Depreciation $16,800 per month Property taxes $ 2,675 per month Insurance $ 1,200 per month Janitorial $ 1,300 per month Selling and Administrative Variable selling and administrative cost per unit is $1.60. Advertising $15,000 a month Insurance $ 1,400 a month Salaries $72,000 a month Depreciation $ 2,500 a month Other fixed costs $ 3.000 a month