Question

In: Accounting

Green Mountain Coffee Roasters is a specialty coffee roaster and manufacturer of coffee makers. Using the...

Green Mountain Coffee Roasters is a specialty coffee roaster and manufacturer of coffee makers. Using the following information, class notes, and the posted PowerPoint slides as resources complete the following:

I. Constructing a Balance Sheet

1. Use the information below to construct and balance sheet and a common sized balance sheet for the corporation (note the information here is not necessarily provided in the order in which it should appear on a balance statement.

a. Gross fixed assets: $110,000

b. Cash $100,000

c. Accounts payable: $43,000

d. Retained earnings: $25,000

e. Accumulated depreciation $42,000

f. Accounts receivable $75,000

g. Long-term bank loan $29,000; $15,000 of which will be due within the next 12 months.

h. Mortgage (long-term) $50,000

i. Common Stock $105,000

j. Inventories $36,000

k. Notes payable (short-term) $27,000 2. What is the firm's net working capital? (the difference between current assets and current liabilities). 3. Does the firm use more equity or debt (as a percent of total assets) to finance its business?

• A common-sized balance sheet is a balance sheet in which a firm's assets and sources of debt and equity are expressed as a percentage of its total assets.

• The debt ratio- is a firm's total liabilities divided by its total assets. It is a ratio that measures the extent to which a firm has been financed with debt.

Use the following to answer questions 29-37: Use the information and your calculations from the Balance Sheet and Statement of Cash Flows exercise posted on Canvas to answer the following questions:

29. Net fixed assets are: A) $68,000 B) $211,000 C) $237,000 D) $279,000

30. Long-term liabilities equal: A) $29,000 B) $64,000 C) $79,000 D) $149,000

31. Shareholder's equity is equal to: A) $25,000 B) $105,000 C) $130,000 D) $279,000

32. The firm uses more debt than equity to finance their business. A) True B) False

33. The firm's net working capital was: A) $85,000 B) $211,000 C) $209,000 D) $126,000

34. The corporation had cash flow from operating activities of: A) $9,000 B) $21,000 C) $33,000 D) $59,000

35. The corporation had cash outflow from investing activities of: A) $38,000 B) $35,000 C) $3,000 D) $0

36. The corporation had cash flow from financing activities of: A) $35,000 B) $32,000 C) $3,000 D) $49,000 Page 8

37. The corporation's cash _______________ by __________________. A) increased, $30,000 B) increased, $18,000 C) decreased, $30,000 D) decreased $18,000

Use the following to answer questions 38-50: Use the information and your calculations from the Calculating Income Tax and Constructing Income Statements exercise posted on Canvas to answer the following questions:

38. The depreciation expense for Duff''s bottling equipment in year 3 (using MACRS) was: A) $40,000 B) $38,400 C) $142,400 D) $25,000

  

39. The total amount of depreciation for the bottling equipment (using the straight-line method) was: A) $40,000 B) $120,000 C) $200,000 D) $320,000

40. Under the MACRS depreciation method, the bottling equipment was depreciated over ______ years. A) 8 years B) 6 years C) 5 years D) 11 years

41. Under the straight-line depreciation method, the bottling equipment was depreciated over ______ years. A) 8 years B) 6 years C) 5 years D) 11 years Page 9

42. What was Duff Beer's depreciation expense in year 3 using the straight-line depreciation method? A) $40,000 B) $38,400 C) $142,400 D) $25,000

43. The marginal tax rate for Duff beer was: A) 15% B) 25% C) 31% D) 34% E) 35%

44. The average tax rate for Duff Beer was: A) 24.67% B) 30.62% C) 30.97% D) 34.00%

45. How much did Duff Beer save in taxes by investing in the bottling equipment? A) $13,600 B) $38,400 C) $40,000 D) Duff did not save anything on taxes because they didn't finance the equipment. 46. How much net income did Duff Beer make on a per share basis? A) $0.16 B) $0.30 C) $0.44 D) $1.82 47.

46. How much net income did Duff Beer make on a per share basis? A) $0.16 B) $0.30 C) $0.44 D) $1.82

47. Referring to the income statement you constructed, what is Duff Beer's dividend payout ratio? A) $0.30 B) $72,000 C) 26.92% D) 29.82%

48. The operating profit margin for Duff Beer is: A) 42.2% B) 30.5% C) 34.5% D) 24.1%

49. The net profit margin for Duff beer is: A) 24.1% B) 42.2% C) 25.84% D) 30.5%

50. Duff Beer is distributing most of their earnings to shareholders. A) True B) False

Solutions

Expert Solution

Solution:

Part 1 – Balance Sheet

Balance Sheet

Assets:

Current Assets

Cash

$100,000

Accounts Receivable

$75,000

Inventories

$36,000

Total Current Assets

$211,000

Gross Fixed Assets

$110,000

Less: Accumulated Depreciation

-$42,000

$68,000

Total Assets

$279,000

Liabilities and Stockholders' Equity

Current Liabilities:

Accounts Payable

$43,000

Notes Payable

$27,000

Current Potion Due of Long Term Loan

$15,000

Total Current Liabilities

$85,000

Long Term Borrowings

Long Term Bank Loan

$14,000

Mortgage

$50,000

Total Long Term Liabilities

$64,000

Total Liabilities

$149,000

Stockholders' Equity

Common Stock

$105,000

Retained Earnings

$25,000

Total Stockholders' Equity

$130,000

Total Liabilities and Stockholders' Equity

$279,000

Part 2 --- What is the firm's net working capital? (the difference between current assets and current liabilities).

Total Current Assets = $211,000

Total Current Liabilities = $70,000

Net Working Capital = Total Current Assets – Total Current

= $211,000 – 85,000

= $126,000

Part 3. Does the firm use more equity or debt (as a percent of total assets) to finance its business?

The firm use more equity.

29. Net fixed assets are: A) $68,000 B) $211,000 C) $237,000 D) $279,000

Correct option is A) $68,000

30. Long-term liabilities equal: A) $29,000 B) $64,000 C) $79,000 D) $149,000

The correct option is B) $64,000

31. Shareholder's equity is equal to: A) $25,000 B) $105,000 C) $130,000 D) $279,000

The correct option is C) $130,000

32. The firm uses more debt than equity to finance their business. A) True B) False

B) FALSE

33. The firm's net working capital was: A) $85,000 B) $211,000 C) $209,000 D) $126,000

The correct option is D) $126,000

Hope the above calculations, working and explanations are clear to you and help you in understanding the concept of question.... please rate my answer...in case any doubt, post a comment and I will try to resolve the doubt ASAP…thank you

Pls ask separate question for remaining parts.


Related Solutions

Green Mountain Coffee Roasters is a specialty coffee roaster and manufacturer of coffee makers. Using the...
Green Mountain Coffee Roasters is a specialty coffee roaster and manufacturer of coffee makers. Using the following information, class notes, and the posted PowerPoint slides as resources complete the following: I. Constructing a Balance Sheet 1. Use the information below to construct and balance sheet and a common sized balance sheet for the corporation (note the information here is not necessarily provided in the order in which it should appear on a balance statement. a. Gross fixed assets: $110,000 b....
Karen Johnson, CFO for Raucous Roasters (RR), a specialty coffee manufacturer, is rethinking her company’s working...
Karen Johnson, CFO for Raucous Roasters (RR), a specialty coffee manufacturer, is rethinking her company’s working capital policy in light of a recent scare she faced when RR’s corporate banker, citing a nationwide credit crunch, balked at renewing RR’s line of credit. Had the line of credit not been renewed, RR would not have been able to make payroll, potentially forcing the company out of business. Although the line of credit was ultimately renewed, the scare has forced Johnson to...
Karen Johnson, CFO for Raucous Roasters (RR), a specialty coffee manufacturer, is rethinking her company’s working...
Karen Johnson, CFO for Raucous Roasters (RR), a specialty coffee manufacturer, is rethinking her company’s working capital policy in light of a recent scare she faced when RR’s corporate banker, citing a nationwide credit crunch, balked at renewing RR’s line of credit. Had the line of credit not been renewed, RR would not have been able to make payroll, potentially forcing the company out of business. Although the line of credit was ultimately renewed, the scare has forced Johnson to...
Alex and Adam are coffee roasters. They can roast up to 12,000 pounds of coffee beans...
Alex and Adam are coffee roasters. They can roast up to 12,000 pounds of coffee beans monthly at their flagship store in Soho. However, they can only sell 3,000 pounds of coffee beans in the Soho store (flagship). Thus, Alex and Adam decided to open two additional retail stores where the remaining beans will be sold. In each of the two new stores they can only sell 4,500 pounds of coffee beans monthly. The fix costs of the flagship store...
Richard and Rachel operate a coffee shop, Richell Coffee Roaster Pty Ltd, with a financial year...
Richard and Rachel operate a coffee shop, Richell Coffee Roaster Pty Ltd, with a financial year ending 30 June. On 1 July 2017, they purchased a new espresso machine for $23,000 (ignore GST). They then paid a further $500 (ignore GST) for delivery of the machine and $900 (ignore GST) to have it installed. All amounts were paid in cash. The company estimates that the machine has a 4 years useful life, and a residual value of $4,400 (ignore GST)....
A coffee roaster in Richardson has opened a retail store adjacent to the production plant. The...
A coffee roaster in Richardson has opened a retail store adjacent to the production plant. The plant manager wishes to optimize the inventory costs of the company’s best-selling coffee. The annual demand for the coffee is 36,000 bags and the plant works 240 days per yr. The plant can roast the coffee at a rate of 300 bags per day. The cost to prepare the equipment to start a production run is $350 and the annual inventory carrying cost is...
Green Mountain Coffee run up of 2011. Hedge fund manager David Einhorn asserted that the likely...
Green Mountain Coffee run up of 2011. Hedge fund manager David Einhorn asserted that the likely cause of the hype and band-wagoning was Green Mountain's reporting, or representation, of their fundamentals. He coined the term “GAAP-uccino”. Using he concepts in Chapter 2, what should Green Mountain's management have done to avoid this crisis?
Petula is a large coffee roaster café that offers food (artisanal pastries and cakes – made...
Petula is a large coffee roaster café that offers food (artisanal pastries and cakes – made from their kitchen) and beverages (coffee and other drinks). The operating hour is from 7.30am-6pm. It has been operating for ten years in Malaysia and has two outlets in Kuala Lumpur. Petula imports beans from Indonesia, Brazil, Ethiopia, Vietnam, and Columbia and roasts them uniquely in their roasting center in Kuala Lumpur. A typical cup of coffee (hot/ice) in Petula ranges between RM10 –...
Calculating initial investment : DuPree Coffee? Roasters, Inc., wishes to expand and modernize its facilities. The...
Calculating initial investment : DuPree Coffee? Roasters, Inc., wishes to expand and modernize its facilities. The installed cost of a proposed? computer-controlled automatic-feed roaster will be $138,000. The firm has a chance to sell its 44?-year-old roaster for $35,600. The existing roaster originally cost $59,100and was being depreciated using MACRS and a? 7-year recovery period? (see the table below) . DuPree pays taxes at a rate of 40% on ordinary income and capital gains. Rounded Depreciation Percentages by Recovery Year...
First Cup Ltd., a Canadian coffee retailer and roaster which operates more than 1,000 cafes in...
First Cup Ltd., a Canadian coffee retailer and roaster which operates more than 1,000 cafes in Canada, reported the following balances as at December 31, 2020: 7% Par $100 convertible bonds, issued at par $250,000       3,000 call options, each entitled to purchase 1 common shar Cumulative Preferred shares, 36,000 convertible shares outstanding    $960,000 Common shares, 112,500 shares issued and outstanding $2,880,000 Contributed surplus on repurchase of common shares $31,200 Retained earnings $1,032,000 First Cup Ltd. applies IFRS. The...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT