Orland Restaurants Inc. reports the following comprehensive income in its 2016 consolidated financial statements ($ in millions):
|
Comprehensive income: |
|
|
Net earnings |
$576.7 |
|
Other comprehensive income (loss): |
|
|
Foreign currency adjustment |
(0.3) |
|
Change in fair value of marketable securities net of tax |
(8.4) |
|
Change in fair value of derivatives, net of tax |
(6.6) |
|
Net unamortized gain (loss) arising during period, including amortization of unrecognized net actuarial loss, net of taxes |
25.6 |
|
Other comprehensive income (loss) |
10.3 |
|
Total comprehensive income |
$587.0 |
In: Accounting
Make or Buy
A restaurant bakes its own bread for a cost of $168 per unit (100 loaves), including fixed costs of $37 per unit. A proposal is offered to purchase bread from an outside source for $98 per unit, plus $7 per unit for delivery.
Prepare a differential analysis dated August 16, to determine whether the company should make (Alternative 1) or buy (Alternative 2) the bread, assuming fixed costs are unaffected by the decision. If an amount is zero, enter zero "0".
| Differential Analysis | |||
| Make Bread (Alt. 1) or Buy Bread (Alt. 2) | |||
| August 16 | |||
| Make Bread (Alternative 1) | Buy Bread (Alternative 2) | Differential Effect on Income (Alternative 2) | |
| Selling Price | $0 | $0 | $0 |
| Unit Costs: | |||
| Purchase price | $ | $ | $ |
| Delivery | |||
| Variable costs | |||
| Fixed factory overhead | |||
| Income (Loss) | $ | $ | $ |
Determine whether the company should make (Alternative 1) or buy
(Alternative 2) the bread.
In: Accounting
Replace Equipment
A machine with a book value of $247,000 has an estimated six-year life. A proposal is offered to sell the old machine for $215,600 and replace it with a new machine at a cost of $283,600. The new machine has a six-year life with no residual value. The new machine would reduce annual direct labor costs from $49,600 to $39,700.
Prepare a differential analysis dated February 18, on whether to continue with the old machine (Alternative 1) or replace the old machine (Alternative 2). If an amount is zero, enter zero "0". Use a minus sign to indicate a loss.
| Differential Analysis | |||
| Continue with Old Machine (Alt. 1) or Replace Old Machine (Alt. 2) | |||
| February 18 | |||
| Continue with Old Machine (Alternative 1) | Replace Old Machine (Alternative 2) | Differential Effect on Income (Alternative 2) | |
| Revenues: | |||
| Proceeds from sale of old machine | $ | $ | $ |
| Costs: | |||
| Purchase price | |||
| Direct labor (6 years) | |||
| Income (Loss) | $ | $ | $ |
Should the company continue with the old machine (Alternative 1)
or replace the old machine (Alternative 2)?
In: Accounting
Phillips Company bought 40 percent ownership in Jones Bag
Company on January 1, 20X1, at underlying book value. During the
period of January 1, 20X1, through December 31, 20X3, the market
value of Phillips' investment in Jones' stock increased by $2,000
each year. In 20X1, 20X2, and 20X3, Jones Bag reported the
following:
| Year | Net Income | Dividends | ||||||
| 20X1 | $ | 8,000 | $ | 15,000 | ||||
| 20X2 | 12,000 | 10,000 | ||||||
| 20X3 | 20,000 | 10,000 | ||||||
The balance in Phillips Company’s investment account on December
31, 20X3, was $54,000.
Required:
In each of the following independent cases, determine the amount
that Phillips paid for its investment in Jones Bag stock assuming
that Phillips accounted for its investment by carrying the
investment at fair value, or using the equity method.
|
|||||||
In: Accounting
Using fixed asset disclosure to compare companies'/Fixed asset turnover and average age of depreciable assets
The following PP & E information for fiscal year 2017 is available:
|
Harley Davidson |
Amazon ( in millions) |
Walgreens |
|
|
Net sales |
$4,915 |
$107,006 |
$117,351 |
|
Historical cost |
$3,285.3 |
$68,573 |
$22,935 |
|
Accumulated depreciation |
2,317.5 |
19,707 |
8,600 |
|
Net PP & E |
$ 967.8 |
$48,866 |
$14,335 |
|
Annual depreciation |
222 |
11,478 |
1,718 |
|
Capital expenditures |
206 |
11,995 |
1,325 |
|
Depreciation method |
SL |
SL |
SL |
|
Useful life- Buildings |
30 |
20-40 |
20-50 |
|
Useful life- Furniture & Fixtures |
5 |
3-10 |
3-20 |
|
Useful tife- IT Equipment |
3-7 |
3-5 |
3-5 |
Required:
In: Accounting
or the following exercise, complete the calculations below. Evaluate different capital investment appraisal techniques by completing the calculations shown below: Bongo Ltd. is considering the selection of one of two mutually exclusive projects. Both would involve purchasing machinery with an estimated useful life of 5 years. Project 1 would generate annual cash flows (receipts less payments) of £200,000; the machinery would cost £556,000 with a scrap value of £56,000. Project 2 would generate cash flows of £500,000 per annum; the machinery would cost £1,616,000 with a scrap value of £301,000. Bongo uses straight-line depreciation. Its cost of capital is 15% per annum. Assume that all cash flows arise on the anniversaries of the initial outlay, that there are no price changes over the project lives, and that accepting either project will have no impact on working capital requirements. Assess the choice using the following methods by completing the calculations shown below: ARR NPV IRR Payback period Calculate the missing answers: Project 1 Project 2 ARR (see workings) 33% ??? NPV (£’000) ??? 210 IRR 25% ??? Payback Period (yrs) ??? 3.2 ARR workings (Project 1) Cash flows 200 Less: depreciation (see below) 100 Accounting profits 100 These profits are the same each year in this question. Annual depreciation (Cost – SV) / 5 (556,000 – 56,000) / 5 100 Average NBV of investments (556 + 56) /2 306 ARR
In: Accounting
Cash Payback Period, Net Present Value Method, and Analysis
Elite Apparel Inc. is considering two investment projects. The estimated net cash flows from each project are as follows:
| Year | Plant Expansion | Retail Store Expansion | ||
| 1 | $174,000 | $146,000 | ||
| 2 | 143,000 | 171,000 | ||
| 3 | 123,000 | 117,000 | ||
| 4 | 111,000 | 82,000 | ||
| 5 | 35,000 | 70,000 | ||
| Total | $586,000 | $586,000 | ||
Each project requires an investment of $317,000. A rate of 12% has been selected for the net present value analysis.
| Present Value of $1 at Compound Interest | |||||
| Year | 6% | 10% | 12% | 15% | 20% |
| 1 | 0.943 | 0.909 | 0.893 | 0.870 | 0.833 |
| 2 | 0.890 | 0.826 | 0.797 | 0.756 | 0.694 |
| 3 | 0.840 | 0.751 | 0.712 | 0.658 | 0.579 |
| 4 | 0.792 | 0.683 | 0.636 | 0.572 | 0.482 |
| 5 | 0.747 | 0.621 | 0.567 | 0.497 | 0.402 |
| 6 | 0.705 | 0.564 | 0.507 | 0.432 | 0.335 |
| 7 | 0.665 | 0.513 | 0.452 | 0.376 | 0.279 |
| 8 | 0.627 | 0.467 | 0.404 | 0.327 | 0.233 |
| 9 | 0.592 | 0.424 | 0.361 | 0.284 | 0.194 |
| 10 | 0.558 | 0.386 | 0.322 | 0.247 | 0.162 |
Required:
1a. Compute the cash payback period for each project.
| Cash Payback Period | |
| Plant Expansion | 2 years |
| Retail Store Expansion | 2 years |
1b. Compute the net present value. Use the present value of $1 table above. If required, round to the nearest dollar.
| Plant Expansion | Retail Store Expansion | |
| Present value of net cash flow total | $ | $ |
| Less amount to be invested | $ | $ |
| Net present value | $ | $ |
In: Accounting
A 5-year annuity of ten $4500 semiannual payments will begin 9 years from now, with the first payment coming 9.5 years from now. If the discount rate is 12% compounded monthly, what is the value of this annuity five years from now? What is the value three years from now? What is the current value of the annuity?
I have calculate the PVa at t=9 is 73073.68, but I don't know how to do the next steps...
Please explain as clearly as possible
Thanks!!
In: Accounting
The comparative balance sheets for 2018 and 2017 and the
statement of income for 2018 are given below for Dux Company.
Additional information from Dux’s accounting records is provided
also.
| DUX COMPANY Comparative Balance Sheets December 31, 2018 and 2017 ($ in 000s) |
||||||||
| 2018 | 2017 | |||||||
| Assets | ||||||||
| Cash | $ | 71 | $ | 39 | ||||
| Accounts receivable | 63 | 85 | ||||||
| Less: Allowance for uncollectible accounts | (4 | ) | (3 | ) | ||||
| Dividends receivable | 5 | 3 | ||||||
| Inventory | 93 | 69 | ||||||
| Long-term investment | 53 | 29 | ||||||
| Land | 149 | 75 | ||||||
| Buildings and equipment | 206 | 288 | ||||||
| Less: Accumulated depreciation | (44 | ) | (88 | ) | ||||
| $ | 592 | $ | 497 | |||||
| Liabilities | ||||||||
| Accounts payable | $ | 32 | $ | 58 | ||||
| Salaries payable | 5 | 8 | ||||||
| Interest payable | 7 | 5 | ||||||
| Income tax payable | 26 | 30 | ||||||
| Notes payable | 74 | 0 | ||||||
| Bonds payable | 133 | 89 | ||||||
| Less: Discount on bonds | (21 | ) | (41 | ) | ||||
| Shareholders' Equity | ||||||||
| Common stock | 229 | 219 | ||||||
| Paid-in capital—excess of par | 42 | 39 | ||||||
| Retained earnings | 92 | 90 | ||||||
| Less: Treasury stock | (27 | ) | 0 | |||||
| $ | 592 | $ | 497 | |||||
| DUX COMPANY Income Statement For Year Ended December 31, 2018 ($ in 000s) |
||||||
| Revenues | ||||||
| Sales revenue | $ | 370 | ||||
| Dividend revenue | 8 | $ | 378 | |||
| Expenses | ||||||
| Cost of goods sold | 139 | |||||
| Salaries expense | 44 | |||||
| Depreciation expense | 43 | |||||
| Bad debt expense | 1 | |||||
| Interest expense | 27 | |||||
| Loss on sale of building | 5 | |||||
| Income tax expense | 36 | 295 | ||||
| Net income | $ | 83 | ||||
Additional information from the accounting records:
Required:
Prepare the statement of cash flows for Dux Company using the
indirect method. (Do not round intermediate
calculations. Amounts to be deducted should be indicated with a
minus sign. Enter your answers in thousands. (i.e., 10,000 should
be entered as 10).))
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
In: Accounting
Problem 4-2 Discontinued operations [LO4-4]
The following condensed income statements of the Jackson Holding
Company are presented for the two years ended December 31, 2018 and
2017:
| 2018 | 2017 | |||||
| Sales | $ | 15,300,000 | $ | 9,900,000 | ||
| Cost of goods sold | 9,350,000 | 6,150,000 | ||||
| Gross profit | 5,950,000 | 3,750,000 | ||||
| Operating expenses | 3,320,000 | 2,720,000 | ||||
| Operating income | 2,630,000 | 1,030,000 | ||||
| Gain on sale of division | 630,000 | — | ||||
| 3,260,000 | 1,030,000 | |||||
| Income tax expense | 652,000 | 206,000 | ||||
| Net income | $ | 2,608,000 | $ | 824,000 | ||
On October 15, 2018, Jackson entered into a tentative agreement to
sell the assets of one of its divisions. The division qualifies as
a component of an entity as defined by GAAP. The division was sold
on December 31, 2018, for $5,090,000. Book value of the division’s
assets was $4,460,000. The division’s contribution to Jackson’s
operating income before-tax for each year was as follows:
| 2018 | $415,000 |
| 2017 | $315,000 |
Assume an income tax rate of 20%.
Required: (In each case, net any gain or
loss on sale of division with annual income or loss from the
division and show the tax effect on a separate line)
1. Prepare revised income statements according to
generally accepted accounting principles, beginning with income
from continuing operations before income taxes. Ignore EPS
disclosures.
2. Assume that by December 31, 2018, the division
had not yet been sold but was considered held for sale. The fair
value of the division’s assets on December 31 was $5,090,000.
Prepare revised income statements according to generally accepted
accounting principles, beginning with income from continuing
operations before income taxes. Ignore EPS disclosures.
3. Assume that by December 31, 2018, the division
had not yet been sold but was considered held for sale. The fair
value of the division’s assets on December 31 was $3,930,000.
Prepare revised income statements according to generally accepted
accounting principles, beginning with income from continuing
operations before income taxes. Ignore EPS disclosures.
In: Accounting
Whispering Winds Manufacturing has an annual capacity of 80,400 units per year. Currently, the company is making and selling 78,100 units a year. The normal sales price is $106 per unit, variable costs are $70 per unit, and total fixed expenses are $2,000,000. An out-of-state distributor has offered to buy 5,600 units at $75 per unit. Whispering Winds's cost structure should not change as a result of this special order. By how much will Whispering Winds's income change if the company accepts this order?
Whispering Winds’ net income will(increase/decrease) by $ if it accepts the special order?
In: Accounting
1) A corporation has three investment centers
with the following data:
|
Division |
A |
B |
C |
|
Sales |
$3,000,000 |
2,500,000 |
5,750,000 |
|
Assets |
1,500,000 |
500,000 |
2,300,000 |
|
Profit |
300,000 |
25,000 |
168,000 |
|
Required return |
14% |
7% |
10% |
Compute the ROI in two parts for each division. Compute the residual income for each division. Assume each division is presented with an investment opportunity that yields a return on investment of 8%.
A) If performance is measured by ROI, which division(s) would probably accept the offer? Reject? B) If performance is measured by residual income, which division(s) would probably accept the offer? Reject?
2) A corporation has a segment, Division A that sells a part on the outside market for $120. Its costs, based on a unit capacity of 200,000 units, are $25 variable and $45 fixed. The company has a related segment, Division B that could use the part in its own assembly operations. Division B buys the part from another supplier for $112, and it will need 40,000 units.
Required: 1) Assume division A is selling 140,000 units to outside customers.
2) Now assume Division A is selling all its capacity to outside customers. Answer a through d under this new condition.
In: Accounting
“I know headquarters wants us to add that new product line,” said Dell Havasi, manager of Billings Company’s Office Products Division. “But I want to see the numbers before I make any move. Our division’s return on investment (ROI) has led the company for three years, and I don’t want any letdown.”
Billings Company is a decentralized wholesaler with five autonomous divisions. The divisions are evaluated on the basis of ROI, with year-end bonuses given to the divisional managers who have the highest ROIs. Operating results for the company’s Office Products Division for this year are given below:
| Sales | $ | 22,045,000 |
| Variable expenses | 13,882,000 | |
| Contribution margin | 8,163,000 | |
| Fixed expenses | 6,070,000 | |
| Net operating income | $ | 2,093,000 |
| Divisional average operating assets | $ | 5,500,000 |
The company had an overall return on investment (ROI) of 16.00% this year (considering all divisions). Next year the Office Products Division has an opportunity to add a new product line that would require an additional investment that would increase average operating assets by $2,501,500. The cost and revenue characteristics of the new product line per year would be:
| Sales | $9,500,000 |
| Variable expenses | 65% of sales |
| Fixed expenses | $2,574,100 |
Required:
1. Compute the Office Products Division’s ROI for this year.
2. Compute the Office Products Division’s ROI for the new product line by itself.
3. Compute the Office Products Division’s ROI for next year assuming that it performs the same as this year and adds the new product line.
4. If you were in Dell Havasi’s position, would you accept or reject the new product line?
5. Why do you suppose headquarters is anxious for the Office Products Division to add the new product line?
6. Suppose that the company’s minimum required rate of return on operating assets is 13% and that performance is evaluated using residual income.
a. Compute the Office Products Division’s residual income for this year.
b. Compute the Office Products Division’s residual income for the new product line by itself.
c. Compute the Office Products Division’s residual income for next year assuming that it performs the same as this year and adds the new product line.
d. Using the residual income approach, if you were in Dell Havasi’s position, would you accept or reject the new product line?
In: Accounting
Bridger Company currently has the capacity to manufacture 250,000 widgets a year. The widgets normally sell for $8.00 each.
Bridger Company has the following costs related to manufacturing and selling 200,000 widgets:
| Direct materials | $300,000 |
| Direct labor | $540,000 |
| Variable manufacturing overhead | $180,000 |
| Depreciation on equipment only used for the widgets | $40,000 |
| Depreciation on factory | $100,000 |
| Salary of widget production manager | $70,000 |
| Variable selling costs (commissions) | $60,000 |
| Fixed selling costs | $80,000 |
| Total | $1,370,000 |
Assume Minot Inc. asks Bridger to complete a manufacture a special
order of 10,000 widgets. Minot is willing to pay $5.50 per widget
(and the sales commission will apply on this special order).
By how much will Bridger's income change if they accept the special order?
| a. |
$4,000 increase |
|
| b. |
$1,000 increase |
|
| c. |
$13,500 decrease |
|
| d. |
$1,000 decrease |
|
| e. |
$25,000 decrease |
In: Accounting
Mr. Bailey has approached you regarding an opportunity he has to become a homeowner. Mr. Bailey has asked you to perform a financial analysis to determine if this would be a wise move to purchase the new condominium, or if he should continue to rent. You will create an Excel spreadsheet and a written Word document to explain the results for Mr. Bailey.
Currently he rents a downtown condominium for $2500 per month. A neighboring unit has recently gone onto the market for $500,000. Mr. Bailey feels that this would make a great investment for him and it would make sense to stop renting and purchase this unit. Mr. Bailey can put down 20% on the new unit. He will assume a 30-year mortgage for the condominium with a 6% APR. Mr. Bailey plans to remain in the condominium for 5 years and then sell and move to suburban Berkshire Farms.
Financial Details
If Mr. Bailey purchases the condo, he will have additional monthly
fees of:
$1000 HOA fee (maintenance, pool, health club)
$300 property taxes
$100 repairs
You have reviewed real estate trends and have determined that over 5 years the condo will appreciate approximately 3% per year. When he sells the condo, you estimate that he will pay 5% in commission and an additional $2,000 in closing costs.
Excel Spreadsheet:
Word Document:
In a professional 3- 5 page written analysis explain the results of your findings for Mr. Bailey. Provide a detailed written explanation of your calculations for the present value of the proceeds if he were to sell the property in 5 years. In addition, provide an explanation of the importance of the time value of money and the key decisions to be made in this buy versus rent decision. You should also include qualitative decisions to consider in this scenario for Mr. Bailey (e.g. what are some factors which influence this buy versus rent decision which should be considered).
In: Accounting