WAIS CORPORATION manufactures and sells only one consumer good, product HOPE. As of December 31,2015, the...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
WAIS CORPORATION manufactures and sells only one consumer good, product HOPE. As of December 31,2015, the Statement of Financial Position of the firm shows the following: Current Assets Cash Accounts Receivable (net) Inventories Other Current Assets Noncurrent Assets Property, Plant and Equipment Accumulated Depreciation Total Assets P111,216.80 327,283.20 249,000.00 12,500.00 P4,000,000.0 (800,000.00) 0 P700,000.00 3,200,000.00 P3,900,000.00 73 Current liabilities Accounts Payable Income tax payable Property tax payable Bonds Payable (10%) Noncurrent Liabilities Bonds Payable (10%) Total Liabilities Shareholders' Equity Ordinary Share Capital (P100 par) Accumulated Profits Total Equities P 21,582.40 105,000.00 10,000.00 400,000.00 P2,000,000 563,417.60 P536,582.40 800,000.00 P1,336,582.40 2,563,417.60 P3,900,000.00 During the last month of 2015 to the early weeks of January, 2016, the management has been gathering data for preparing the 2016 budget. Data gathered by the controller are as follows: a. Marketing department projected to sell 12, 500 units in the first quarter and expects to increase it by 10% per quarter for the next two years. The sales price is expected to be at P120/unit. b. The company established some policies to guide operations throughout the year. For the production department, enough goods must be produced such that 20% of the goods expected to be sold in the next quarter will be on hand at end of each current quarter. Direct materials at the end of each quarter must be 30% of the direct materials requirement for the next quarter. Other data for production are as follows: Direct materials / unit Direct labor/ unit Indirect labor Indirect materials Utilities Property taxes Depreciation (50% building, 50% on equipments) 400g @ P5 per 100g 3 hrs @ P10 per hr P2 / unit P5/ unit P3/unit +P55, 000 per quarter P5, 000 per quarter P50,000 per quarter c. To attract customers, the company will be selling on normal credit terms, as usual. The company projected that 75 % of sales will be collected during the quarter of sale, and the remaining will be collected in the following quarter, with 1% of total sales estimated as uncollectible. d. Projected operating costs to be incurred per quarter are as follows: Administrative Salaries Office supplies Depreciation - office equipments Sales salaries Advertising Sales commission Store supplies Depreciation - store equipments Depreciation - building (60% office; 40% sales) Property taxes P50, 000 2,500 10,000 40,000 30,000 3% of sales price 2,000 15, 000 25,000 5,000 e. Expenses are paid in cash except for direct materials of which 10% is paid the next quarter after it was purchased and property taxes which are paid in the quarter after the property taxes are recognized. The company's policy is to maintain a minimum cash balance of P50, 000 at all times, for any unforeseen cash requirements or any adjustments to be made. f. Finished Goods of the last quarter of 2015 has a cost per unit of P69. g. Other assets were all expensed in the first quarter of 2016. h. Current portion of bonds payable matures every Dec. 31. The firm will declare P10/sh dividends on Dec.1 payable on Jan. 31, 2017. i. The firm is subject to 30% income tax which will be paid in the first week following each quarter of operations. REQUIRED: Prepare the Master Budget of WAIS Corporation for 2016 in a quarterly basis. WAIS CORPORATION manufactures and sells only one consumer good, product HOPE. As of December 31,2015, the Statement of Financial Position of the firm shows the following: Current Assets Cash Accounts Receivable (net) Inventories Other Current Assets Noncurrent Assets Property, Plant and Equipment Accumulated Depreciation Total Assets P111,216.80 327,283.20 249,000.00 12,500.00 P4,000,000.0 (800,000.00) 0 P700,000.00 3,200,000.00 P3,900,000.00 73 Current liabilities Accounts Payable Income tax payable Property tax payable Bonds Payable (10%) Noncurrent Liabilities Bonds Payable (10%) Total Liabilities Shareholders' Equity Ordinary Share Capital (P100 par) Accumulated Profits Total Equities P 21,582.40 105,000.00 10,000.00 400,000.00 P2,000,000 563,417.60 P536,582.40 800,000.00 P1,336,582.40 2,563,417.60 P3,900,000.00 During the last month of 2015 to the early weeks of January, 2016, the management has been gathering data for preparing the 2016 budget. Data gathered by the controller are as follows: a. Marketing department projected to sell 12, 500 units in the first quarter and expects to increase it by 10% per quarter for the next two years. The sales price is expected to be at P120/unit. b. The company established some policies to guide operations throughout the year. For the production department, enough goods must be produced such that 20% of the goods expected to be sold in the next quarter will be on hand at end of each current quarter. Direct materials at the end of each quarter must be 30% of the direct materials requirement for the next quarter. Other data for production are as follows: Direct materials / unit Direct labor/ unit Indirect labor Indirect materials Utilities Property taxes Depreciation (50% building, 50% on equipments) 400g @ P5 per 100g 3 hrs @ P10 per hr P2 / unit P5/ unit P3/unit +P55, 000 per quarter P5, 000 per quarter P50,000 per quarter c. To attract customers, the company will be selling on normal credit terms, as usual. The company projected that 75 % of sales will be collected during the quarter of sale, and the remaining will be collected in the following quarter, with 1% of total sales estimated as uncollectible. d. Projected operating costs to be incurred per quarter are as follows: Administrative Salaries Office supplies Depreciation - office equipments Sales salaries Advertising Sales commission Store supplies Depreciation - store equipments Depreciation - building (60% office; 40% sales) Property taxes P50, 000 2,500 10,000 40,000 30,000 3% of sales price 2,000 15, 000 25,000 5,000 e. Expenses are paid in cash except for direct materials of which 10% is paid the next quarter after it was purchased and property taxes which are paid in the quarter after the property taxes are recognized. The company's policy is to maintain a minimum cash balance of P50, 000 at all times, for any unforeseen cash requirements or any adjustments to be made. f. Finished Goods of the last quarter of 2015 has a cost per unit of P69. g. Other assets were all expensed in the first quarter of 2016. h. Current portion of bonds payable matures every Dec. 31. The firm will declare P10/sh dividends on Dec.1 payable on Jan. 31, 2017. i. The firm is subject to 30% income tax which will be paid in the first week following each quarter of operations. REQUIRED: Prepare the Master Budget of WAIS Corporation for 2016 in a quarterly basis.
Expert Answer:
Answer rating: 100% (QA)
To prepare the Master Budget of WAIS Corporation for 2016 in a quarterly basis we need to gather the necessary information and calculate the various components such as sales production expenses and ca... View the full answer
Related Book For
Advanced Financial Accounting
ISBN: 978-0137030385
6th edition
Authors: Thomas Beechy, Umashanker Trivedi, Kenneth MacAulay
Posted Date:
Students also viewed these accounting questions
-
Wildcat Corporation recently disclosed the following financial information: Earnings/revenue Assets Liabilities Shares outstanding Market price $1,432,670 $6,200,000 $1,244,476 318,443 $30.00 per...
-
The following financial statements apply to James Appliances, Inc. Required Calculate the following ratios for 2015 by rounding to two decimal points. a. Working capital b. Current ratio c. Quick...
-
Bottle-Up, Inc. was organized on January 8, 2010. and made its Selection on January 24, 2010. The necessary consents to the election were filed in a timely manner. Its address is 1234 Hill Street,...
-
Izmir A.S. issued convertible bonds at their face value of 100,000 lira on December 31, 2020. The bonds have a 10-year life with interest of 10 percent payable annually. At the date of issue, the...
-
Give two example computer applications for which connection-oriented service is appropriate. Now give two examples for which connectionless service is best.
-
The truth value of the disjunction of two propositions in fuzzy logic is the maximum of the truth values of the two propositions. What are the truth values of the statements "Fred is happy, or John...
-
A carbon/epoxy lamina is clamped between rigid plates in a mold (Figure 5.17), while curing at a temperature of \(125^{\circ} \mathrm{C}\). After curing, the lamina/mold assembly (still clamped...
-
The heat capacity at constant volume of hydrogen sulfide at low pressures is C v [kJ/ (mol??C)] = 0.0252 + 1.547 x 10 ?5? T ? 3.012 X 10 ?9 T 2? where T is in ?C. A quantity of H 2 S is kept in a...
-
5. A three-stage, single acting compressor is required to compress 135m of free air per hour from 1bar to 64bar. Prove that with complete intercooling the stage pressure ratio should be equal to the...
-
Dino Dog Collars uses activity-based costing. Dinos system has the following features: Each collar has four parts, direct materials cost is $ 9.00 per collar, and direct labor cost is $ 4.00 per...
-
Shava is a dealer in electrical goods, who started trading on 1 January year 2020 with $250 000 in a bank account. He has not kept proper accounting records. However, the following information is...
-
Explain the purpose of using filters when running a report? Explain briefly
-
Discuss how disciplinary procedures affect the labor-management agreement. Give examples to illustrate your discussion, and support your rationale
-
Calculate the elevation of the drain inlet in the corner of the parking lot. On a site where the Parking lot sheet flows at 2.4% the elevation at the corner of the parking lot is 800.2 and the...
-
What are the significant positives and negatives of globalization on humanity resources management
-
How would you describe IKEA's overall approach to international expansion? What were some of the important successes and challenges it experienced along the way? Explain International Management?
-
Name NAPA Legend Professional Line 7575 Exide Nascar Select 75-84N Die Hard Weatherhandler 30375 (South) Die Hard Weatherhandler 30075 (North) EverStart 75-5 Duralast 75-D Interstate Mega-Tron MT-75...
-
APC16550D UART has a clock running at18.432 MHz and its baud rate is set to 2000.Determine the HEX contents of its DLM and DLL registers. Please can you explain step by step and in detail how you get...
-
William Witherspoon III is executive vice-president of Marble Industries Ltd., a publicly held industrial company. Mr. Witherspoon has just been elected to the city council of Turn water, a major...
-
What is a corporate restructuring? How are restructurings accounted for?
-
Mammoth Corporation has subsidiaries in 13 different countries, operating in 10 different currencies. Do all 13 have to be viewed the same way? Explain.
-
Analyze the last poor decision made by a group of which you were a member. What do you think contributed to the groups poor decision? Did the group think of alternative possibilities? Did the group...
-
Explain why teams and groups are not the same.
-
Discuss the various task groups within an organization and their purposes.
Study smarter with the SolutionInn App