Waterways Corporation is preparing its budget for the coming year, 2025. The first step is to...
Fantastic news! We've Found the answer you've been seeking!
Question:
![image text in transcribed](https://s3.amazonaws.com/si.experts.images/answers/2024/05/6648d41e11a22_9256648d41da7b17.jpg)
![image text in transcribed](https://s3.amazonaws.com/si.experts.images/answers/2024/05/6648d41e96d50_9266648d41e44c92.jpg)
![image text in transcribed](https://s3.amazonaws.com/si.experts.images/answers/2024/05/6648d41f410db_9266648d41ed3b16.jpg)
![image text in transcribed](https://s3.amazonaws.com/si.experts.images/answers/2024/05/6648d41fe0a70_9276648d41f83d6c.jpg)
![image text in transcribed](https://s3.amazonaws.com/si.experts.images/answers/2024/05/6648d4207e526_9286648d420211e5.jpg)
![image text in transcribed](https://s3.amazonaws.com/si.experts.images/answers/2024/05/6648d42126f85_9286648d420aa897.jpg)
![image text in transcribed](https://s3.amazonaws.com/si.experts.images/answers/2024/05/6648d421b5041_9296648d421596f7.jpg)
Transcribed Image Text:
Waterways Corporation is preparing its budget for the coming year, 2025. 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 2024 Unit sales for December 2024 Expected unit sales for January 2025 Expected unit sales for February 2025 111,000 103,000 114,000 114,000 Expected unit sales for March 2025 116,000. Expected unit sales for April 2025 127,000 Expected unit sales for May 2025 Unit selling price 139,000 $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 receivable on December 31, 2024, totaled $185,400. 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, 2024 totaled 11,400 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, 2024, totaled $120,595. 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 50 per labor hour Maintenance 30 per labor hour Salaries $41,000 per month Depreciation $18,100 per month Property taxes $2,500 per month Insurance $1,200 per month Maintenance $1,200 per month Selling and Administrative Variable selling and administrative cost per unit is $1.50. Advertising Insurance Salaries $15,000 a month $1,500 a month $71,000 a month Depreciation $2,500 a month Other fixed costs $2,900 a month Other Information The Cash balance on December 31, 2024, totaled $98,000, but management has decided it would like to maintain a cash balance of at least $700,000 beginning on January 31, 2025. Dividends are paid each month at the rate of $2.70 per share for 4,740 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 9% interest. Waterways borrows on the first day of the month and repays on the last day of the month. A $530,000 equipment purchase is planned for February. For the first quarter of 2025, prepare a production budget. WATERWAYS CORPORATION Production Budget Desired Ending Finished Goods Unit Expected Unit Sales Desired Ending Direct Materials Beginning Finished Goods Unit Total Materials Required Beginning Direct Materials Required Production Units Direct Materials Per Unit Direct Materials Purchases Total Required Units: First Quarter January February For the first quarter of 2025, prepare a production budget. WATERWAYS CORPORATION Production Budget First Quarter January February First Quarter January February March Quarter For the first quarter of 2025, prepare a production budget. WATERWAYS CORPORATION Production Budget M Waterways Corporation is preparing its budget for the coming year, 2025. 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 2024 Unit sales for December 2024 Expected unit sales for January 2025 Expected unit sales for February 2025 111,000 103,000 114,000 114,000 Expected unit sales for March 2025 116,000. Expected unit sales for April 2025 127,000 Expected unit sales for May 2025 Unit selling price 139,000 $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 receivable on December 31, 2024, totaled $185,400. 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, 2024 totaled 11,400 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, 2024, totaled $120,595. 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 50 per labor hour Maintenance 30 per labor hour Salaries $41,000 per month Depreciation $18,100 per month Property taxes $2,500 per month Insurance $1,200 per month Maintenance $1,200 per month Selling and Administrative Variable selling and administrative cost per unit is $1.50. Advertising Insurance Salaries $15,000 a month $1,500 a month $71,000 a month Depreciation $2,500 a month Other fixed costs $2,900 a month Other Information The Cash balance on December 31, 2024, totaled $98,000, but management has decided it would like to maintain a cash balance of at least $700,000 beginning on January 31, 2025. Dividends are paid each month at the rate of $2.70 per share for 4,740 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 9% interest. Waterways borrows on the first day of the month and repays on the last day of the month. A $530,000 equipment purchase is planned for February. For the first quarter of 2025, prepare a production budget. WATERWAYS CORPORATION Production Budget Desired Ending Finished Goods Unit Expected Unit Sales Desired Ending Direct Materials Beginning Finished Goods Unit Total Materials Required Beginning Direct Materials Required Production Units Direct Materials Per Unit Direct Materials Purchases Total Required Units: First Quarter January February For the first quarter of 2025, prepare a production budget. WATERWAYS CORPORATION Production Budget First Quarter January February First Quarter January February March Quarter For the first quarter of 2025, prepare a production budget. WATERWAYS CORPORATION Production Budget M
Expert Answer:
Posted Date:
Students also viewed these accounting questions
-
You are the assistant vice president in charge of production for a firm that produces computers. Your firm's production function is f(L,K) = min (L,K) Where L and K are the quantities of the two...
-
What are the five steps in the lean thinking model?
-
A DC servomotor has a torque constant = 0.088 N-m/A and a voltage constant = 0.12 V/(rad/sec). The armature resistance is 2.3 ohms. A terminal voltage of 30 V is used to operate the motor. Determine...
-
Errors in mass transfer coefficients obviously affect the value of \(\mathrm{H}_{\mathrm{G}}\) and hence the height of the packed section. These errors also affect calculation of...
-
As of the end of June, the job cost sheets at Racing Wheels, Inc., show the following total costs accumulated on three custom jobs. Job 102 was started in production in May and the following costs...
-
I am choosing Amazon.com for this course project paper is now due. Your paper should include the following: -A brief description of the organization and industry they selected -At least four key...
-
(b) Given the second order linear differential equation with variable coefficient, [Diberi persamaan pembezaan linear kedua dengan pekali pembolehubah] xy"-4xy' +6y=ln(x). By substituting x = e',...
-
Dividend Policy Type and Adherence: -Describe the dividend policy of Berkshire Hathaway has adopted. Consider the historical dividend payments and the company's public statements regarding dividend...
-
Suppose an economy has 10,000 people who are not working but looking and available for work and 90,000 people who are working. What is its unemployment rate? Now suppose 4,000 of the people looking...
-
A reputable candy company is facing major challenges. The consulting firm suggested that the company should rejuvenate its brand by creating new designer chocolates and by opening new specialty shops...
-
The results of last year's operations at the Royal Hotel are: Net revenue $10,100,500 Front Office Salaries 535,000 Housekeeping Salaries 899,000 Taxes and Benefits 394,000 Travel Commissions 202,000...
-
In your role as a compensation analyst, you have been assigned to calculate and compare the estimated costs of hiring full-time and part-time employees in anticipation of staffing a project. It will...
-
Kevin Korda, age 35, married Emily, age 30, during 2020. Kevin pays alimony of $1,000 a month under a divorce decree from 2016, and provides $7,200 a year in support for his son from a previous...
-
Use critical values to test the null hypothesis H0: 1 2 = 20 versus the alternative hypothesis H0: 1 2 20 by setting a equal to .10, .05, .01, and .001. How much evidence is there that the...
-
Use Aspen Plus Analysis to develop and print out ternary diagrams for the system water-chloroform-acetone using NRTL as the LLE correlation. Compare results to experimental data in Table 13-A2 (mole...
-
Do Lab 12 in this chapter's appendix, but for three-stage systems. Operation is at \(293 \mathrm{~K}, 1.0 \mathrm{~atm}, \mathrm{~F}=10 \mathrm{kmol} / \mathrm{h}\) and is \(10 \mathrm{~mol} \%\)...
-
Input the DECHEMA coefficients in Aspen Plus from Table 13-A1 in the appendix. Then in Properties, have Aspen print out the triangular diagram for the triethylamine, carbon-tetrachloride, acetic-acid...
![Mobile App Logo](https://dsd5zvtm8ll6.cloudfront.net/includes/images/mobile/finalLogo.png)
Study smarter with the SolutionInn App