For the first quarter of 2022, prepare a selling and administrative budget. (Enter per unit expenses...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
For the first quarter of 2022, prepare a selling and administrative budget. (Enter per unit expenses rounded to 2 decimal places. eg. 1.25) WATERWAYS CORPORATION Selling and Administrative Expense Budget January First Quarter February $ $ $ $ March $ Quarter $ $ $ 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 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 100% 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 receivable on December 31, 2021, 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, 2021 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, 2021, totaled $120,595. 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 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 Selling and Administrative Variable selling and administrative cost per unit is $1.70. Advertising Insurance $13,000 a month $1,500 a month Salaries Depreciation $70,000 a month $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 Romney's 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. For the first quarter of 2022, prepare a selling and administrative budget. (Enter per unit expenses rounded to 2 decimal places. eg. 1.25) WATERWAYS CORPORATION Selling and Administrative Expense Budget January First Quarter February $ $ $ $ March $ Quarter $ $ $ 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 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 100% 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 receivable on December 31, 2021, 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, 2021 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, 2021, totaled $120,595. 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 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 Selling and Administrative Variable selling and administrative cost per unit is $1.70. Advertising Insurance $13,000 a month $1,500 a month Salaries Depreciation $70,000 a month $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 Romney's 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.
Expert Answer:
Posted Date:
Students also viewed these accounting questions
-
A curve has equation y = x 2 ln 3x. Find the value of dy/dx and d 2 y/dx2 at the point where x = 2.
-
For each of the determinants of demand in Equation (a), identify an example illustrating the effect on the demand for hybrid gasoline-electric vehicles such as the Toyota Prius. Then do the same for...
-
Suppose that the treasurer of IBM has an extra cash reserve of $100,000,000 to invest for six months. The six-month interest rate is 8 percent per annum in the United States and 7 percent per annum...
-
Describe and explain the difference between order-driven and quote-driven trading.
-
Quinton Woodcraft Company (QWC) manufactures antique wooden cabinets to house modern televisions. QWC began operations in January of last year. Joe Quinton, the owner, asks for your assistance. He...
-
Caspian Sea Drinks' is financed with 65.00% equity and the remainder in debt. They have 11.00-year, semi-annual pay, 5.26% coupon bonds which sell for 98.18% of par. Their stock currently has a...
-
The daughter of a U.S. Senator who chairs the Committee on Commerce Science and Transportation, which has oversight of the Federal Trade Commission (FTC), married a director on the board of a company...
-
.Allocation information regarding all the departments is: Service DepartmentsOperating Departments AdvertisingHRLegalABCTotal Revenue$3,766,000$4,635,000$3,970,000$12,371,000 Usage of Legal 5%...
-
A major new client, Ms. Victoria, has requested that Houston Financial presents an investment seminar on the stock price of Sugar Land Inc. Bonnie will analyze Sugar Land Inc (SL). 1. Assume that...
-
Discuss the factors associated with substance abuse and suggest possible Social Work intervention strategies.
-
Using psychology theories, discuss the factors associated with substance abuse
-
For the following recursive function, find the recurrence relation f(n) for the time it takes on input size n. Then, solve the recurrence relation using the method of your choice, putting your answer...
-
An imprest fund has a credit a different the same balance at all times, which equals the sum of accounts receivable cash in the bank cash in the fund deposits in transit plus the check stubs...
-
A fast-food restaurant averages 150 customers per hour. The average processing time per customer is 90 seconds. a. Determine how many cash registers the restaurant should have if it wishes to...
-
Show that the label changing algorithm must produce an equality subgraph that has a complete matching, by arguing as follows: (a) Upon changing labeling, since by claim (5) there is a new edge from...
-
A company is planning to locate five branches in five states. After studying various factors related to the local economies and tax laws of the states, the company has managed to quantify how...
-
Find a maximal matching for the graph of Exercise 8.
Study smarter with the SolutionInn App