Question

In: Accounting

Waterways Corporation has recently acquired a small manufacturing operation in British Columbia that produces one of...

Waterways Corporation has recently acquired a small manufacturing operation in British Columbia that produces one of its more popular items. This plant will provide these units for resale in retail hardware stores in British Columbia and Alberta. Because the budget prepared by the plant was incomplete, Jordan Leigh, Waterways’ CFO, was sent to B.C. to oversee the plant’s budgeting process for the second quarter of 2021.

Jordan asked the various managers to collect the following information for preparing the second-quarter budget.

Sales
Unit sales for February 2021 $90,000
Unit sales for March 2021 102,000
Expected unit sales for April 2021 110,000
Expected unit sales for May 2021 115,000
Expected unit sales for June 2021 120,000
Expected unit sales for July 2021 135,000
Expected unit sales for August 2021 160,000
Average unit selling price $13


Based on the experience in the home plant, Jordan has suggested that the B.C. plant keep 10% of the next month’s unit sales in ending inventory. The plant has contracts with some of the major home hardware giants, so all sales are on account; 50% of the accounts receivable is collected in the month of sale, and the balance is collected in the month after sale. This was the same collection pattern as the previous year. The new plant has no bad debts.

Direct Materials

The combined quantity of direct materials (consisting of metal, plastic, and rubber) used in each unit is 1.30 kg. Metal, plastic, and rubber together amount to $1.50 per kg. Inventory of combined direct materials on March 31 consisted of 14,365 kg.

This plant likes to keep 10% of the materials needed for the next month in its ending inventory. Fifty percent of the payables is paid in the month of purchase, and 50% is paid in the month after purchase.

Accounts payable on March 31 will total $124,800.

Direct Labour

Labour requires 15 minutes per unit for completion and is paid at an average rate of $10 per hour.

Manufacturing Overhead
Indirect materials $0.30 per labour hour
Indirect labour $0.60 per labour hour
Utilities $0.50 per labour hour
Maintenance $0.30 per labour hour
Salaries $44,200 per month
Depreciation $15,000 per month
Property taxes $2,150 per month
Insurance $1,200 per month
Janitorial $2,500 per month
Selling and Administrative
Variable selling and administrative expenses per unit are $1.40.
   Advertising $13,000 a month
   Depreciation $2,800 a month
   Insurance $1,100 a month
   Other fixed costs $3,400 a month
   Salaries $74,000 a month


Other Information

The cash balance on March 31 will be $136,500, but Waterways has decided it would like to maintain a cash balance of at least $500,000 beginning on April 30. The company has an open line of credit with its bank. The terms of the agreement require borrowing to be in $1,000 increments at 2% interest. Borrowing is considered to be on the first day of the month and repayments and interest payments are on the last day of the month.

In May, $900,000 of new equipment to update operations will be purchased.

Three months’ insurance is prepaid on the first day of the first month of the quarter.

1) For the second quarter of 2021, prepare a sales budget.

2) For the second quarter of 2021, prepare a schedule for expected cash collections from customers.

3) For the second quarter of 2021, prepare a production budget.

4) For the second quarter of 2021, prepare a direct materials budget.

5) For the second quarter of 2021, prepare a schedule for expected payments for materials purchases.

6) For the second quarter of 2021, prepare a direct labour budget.

7) For the second quarter of 2021, prepare a manufacturing overhead budget

8) For the second quarter of 2021, prepare a selling and administrative expenses budget.

9) For the second quarter of 2021, prepare a cash budget

Solutions

Expert Solution


Related Solutions

Waterways Corporation has recently acquired a small manufacturing operation in British Columbia that produces one of...
Waterways Corporation has recently acquired a small manufacturing operation in British Columbia that produces one of its more popular items. This plant will provide these units for resale in retail hardware stores in British Columbia and Alberta. Because the budget prepared by the plant was incomplete, Jordan Leigh, Waterways' CFO, was sent to B.C. to oversee the plant's budgeting process for the second quarter of 2021. Jordan asked the various managers to collect the following information for preparing the second-quarter...
A Corporation has recently acquired a small manufacturing operation in British Columbia that produces one of...
A Corporation has recently acquired a small manufacturing operation in British Columbia that produces one of its more popular items. This plant will provide these units for resale in retail hardware stores in British Columbia and Alberta. Because the budget prepared by the plant was incomplete, Jordan Leigh, Waterways’ CFO, was sent to B.C. to oversee the plant’s budgeting process for the second quarter of 2017. Jordan asked the various managers to collect the following information for preparing the second-quarter...
A Corporation has recently acquired a small manufacturing operation in British Columbia that produces one of...
A Corporation has recently acquired a small manufacturing operation in British Columbia that produces one of its more popular items. This plant will provide these units for resale in retail hardware stores in British Columbia and Alberta. Because the budget prepared by the plant was incomplete, Jordan Leigh, Waterways’ CFO, was sent to B.C. to oversee the plant’s budgeting process for the second quarter of 2017. Jordan asked the various managers to collect the following information for preparing the second-quarter...
Waterways Continuing Problem-10 (Part Level Submission) Waterways Corporation has recently acquired a small manufacturing operation in...
Waterways Continuing Problem-10 (Part Level Submission) Waterways Corporation has recently acquired a small manufacturing operation in British Columbia that produces one of its more popular items. This plant will provide these units for resale in retail hardware stores in British Columbia and Alberta. Because the budget prepared by the plant was incomplete, Jordan Leigh, Waterways’ CFO, was sent to B.C. to oversee the plant’s budgeting process for the second quarter of 2017. Jordan asked the various managers to collect the...
Waterways Continuing Problem-10 (Part Level Submission) Waterways Corporation has recently acquired a small manufacturing operation in...
Waterways Continuing Problem-10 (Part Level Submission) Waterways Corporation has recently acquired a small manufacturing operation in British Columbia that produces one of its more popular items. This plant will provide these units for resale in retail hardware stores in British Columbia and Alberta. Because the budget prepared by the plant was incomplete, Jordan Leigh, Waterways’ CFO, was sent to B.C. to oversee the plant’s budgeting process for the second quarter of 2017. Jordan asked the various managers to collect the...
Waterways Continuing Problem-10 (Part Level Submission) Waterways Corporation has recently acquired a small manufacturing operation in...
Waterways Continuing Problem-10 (Part Level Submission) Waterways Corporation has recently acquired a small manufacturing operation in British Columbia that produces one of its more popular items. This plant will provide these units for resale in retail hardware stores in British Columbia and Alberta. Because the budget prepared by the plant was incomplete, Jordan Leigh, Waterways’ CFO, was sent to B.C. to oversee the plant’s budgeting process for the second quarter of 2017. Jordan asked the various managers to collect the...
Bear Brewery, based in Langley, British Columbia, specializes in craft beer. The brewery produces two ales:...
Bear Brewery, based in Langley, British Columbia, specializes in craft beer. The brewery produces two ales: Amber and Dubbel. Bear Brewery aligns its ale prices with competitors. The brewery sells its Amber for $14.95 per case and its Dubbel for $15.65 per case. The per case variable costs for Amber include $3.50 in raw materials, $0.75 in packaging, $1.20 in manufacturing overhead and $0.55 in shipping. Dubbel’s per case variable costs are $3.85 in raw materials, $0.75 in packaging, $1.95...
British columbia has been singularly succesful at managing the covid - 19 pandemic , and as...
British columbia has been singularly succesful at managing the covid - 19 pandemic , and as a result , there has been gradual reopening of stores , hair saloons , restaurants and movie theatres. Suppose that the newly re opened movie theatres reduce their price of admission from $ 20.00 to $17.00 to get people come back . suppose , as a result of the reduced price in movie theatres , the new drive in movie theatres from question 1...
Business Law Question: A woman from British Columbia, Saliha Alnoor, recently sued Colgate-Palmolive, alleging that she...
Business Law Question: A woman from British Columbia, Saliha Alnoor, recently sued Colgate-Palmolive, alleging that she was injured by a defective toothbrush. She stated that the toothbrush snapped as she was brushing her teeth, which injured her gums and caused them to bleed profusely. Alnoor claimed that she had endured permanent injury and sought damages, including $94 000 in anticipated treatments. Colgate denied any wrongdoing. Soon after the trial began, the judge made several rulings against Alnoor, who was self-represented....
Bob is working as a consultant at Wolf Lamp LLP in British Columbia, Canada. Bob has...
Bob is working as a consultant at Wolf Lamp LLP in British Columbia, Canada. Bob has a temporary workstation set up with a computer, calculator, printer, telephone and scanner. When working on specific projects Bob sometimes ends up bringing some specialized tools with him. He usually starts work around 8:30-9:00am Monday-Friday. He can come in and leave anytime he just must be working from 9-4 Monday-Friday. He gets 2 weeks off a year and 10 sick days. Bob will sometimes...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT