Below is a table for the present value of $1 at compound
interest.
Year | 6% | 10% | 12% |
1 | 0.943 | 0.909 | 0.893 |
2 | 0.890 | 0.826 | 0.797 |
3 | 0.840 | 0.751 | 0.712 |
4 | 0.792 | 0.683 | 0.636 |
5 | 0.747 | 0.621 | 0.567 |
Below is a table for the present value of an annuity of $1 at
compound interest.
Year | 6% | 10% | 12% |
1 | 0.943 | 0.909 | 0.893 |
2 | 1.833 | 1.736 | 1.690 |
3 | 2.673 | 2.487 | 2.402 |
4 | 3.465 | 3.170 | 3.037 |
5 | 4.212 | 3.791 | 3.605 |
Using the tables above, if an investment is made now for $20,000
that will generate a cash inflow of $7,000 a year for the next 4
years, what would be the present value of the investment cash
inflows, assuming an earnings rate of 12%?
In: Accounting
Use the following comparative Balance Sheets, Income Statement, and additional information to prepare the 2018 Statement of Cash Flows for United Brands Corporation.
Required:
Prepare an entire Statement of Cash Flows (all three sections) using the indirect method for the Operating Activities section.
Prepare the Operating Activities section using the direct method.
United Brands Corporation
Balance Sheets
December 31, 2018 and 2017
($ in millions)
2018 2017 Incr (Decr)
ASSETS
Current Assets:
Cash $41 $20 $21
Accounts receivable 32 30 2
Inventory 46 50 (4)
Prepaid insurance 3 6 (3)
Property, Plant, & Equipment:
Land 80 60 20
Equipment 81 75 6
Less: Accumulated depreciation (16) (20) (4)
Total Assets $267 $221
LIABILITIES
Current Liabilities:
Accounts payable $26 $20 $6
Salaries payable 3 1 2
Income tax payable 6 8 (2)
Notes payable, current 34 47 (13)
Long-term Liabilities:
Notes payable, long-term 20 0 20
EQUITY
Common stock, $10 par, 50 million
shares authorized, 13 million issued in 2018,
10 million issued in 2017 $130 $100 $30
Paid-in capital in excess of par-common stock 29 20 9
Retained Earnings 19 25 (6)
Total Liabilities and Equity $267 $221
United Brands Corporation
Income Statement
for the year ended December 31, 2018
($ in millions)
Sales revenue $100
Cost of goods sold (60)
Gross profit $40
Operating expenses:
Salaries expense (13)
Depreciation expense (3)
Insurance expense (7)
Income from operations $17
Other income and expenses:
Interest expense (2)
Gain on sale of land 8
Loss on sale of equipment (2)
Income before income tax $21
Income tax expense (9)
Net income $12
Additional information for 2018 transactions:
All inventory is purchased on account, and the Accounts Payable account is used exclusively for inventory purchases.
A portion of the company land was sold for $18 million in cash. This land was originally purchased in a previous year for $10 million.
Land was purchased for $30 million cash for use as a parking lot.
Equipment was sold in 2018 that had an Accumulated Depreciation balance of $7 million on the date of sale. The equipment originally cost $14 million and was sold at a loss for cash. (HINT: You must determine the amount of cash received.)
In 2018, new equipment was acquired by issuing a 12%, five-year, $20 million note payable to the seller.
During 2018, $55 million of short-term (current) notes payable were paid in cash and $42 million of cash was borrowed in the form of short-term debt (current notes payable).
The increase in the common stock account is attributed to two transactions:
Issuance of a 10% stock dividend (1 million shares) when the market price was $13 per share.
Issuance of 2 million shares for cash when the market price was $13 per share.
Cash dividends were declared and paid to shareholders. (HINT: You must determine the amount of cash dividends paid.)
In: Accounting
Variable overhead | $ | 6,900 | |
Fixed overhead | 10,500 | ||
Actual labor cost (4,000 direct-labor hours) | 74,400 | ||
Actual material cost (24,500 pounds purchased and used) | 51,450 | ||
Overhead is budgeted and applied using direct-labor hours in a standard costing system. Standard cost and annual budget information are as follows:
Standard Costs per Case | |||
Direct labor (4 hours at $18 per hour) | $ | 72.00 | |
Direct material (30 pounds at $1.80 per pound) | 54.00 | ||
Variable overhead (4 direct-labor hours at $2.10 per hour) | 8.40 | ||
Fixed overhead (4 direct-labor hours at $3 per hour) | 12.00 | ||
Total | $ | 146.40 | |
Annual Budget Information | |||
Variable overhead | $ | 84,000 | |
Fixed overhead | $ | 120,000 | |
Planned activity for year | 40,000 | direct-labor hours | |
Required:
Compute the following cost variances from the available data. (Indicate the effect of each variance by selecting "Favorable" or "Unfavorable". Select "None" and enter "0" for no effect (i.e., zero variance). Do not round intermediate calculations.)
|
In: Accounting
The following list includes selected permanent accounts and all of the temporary accounts from the December 31, 2017, unadjusted trial balance of Emiko Co.. Emiko Co. uses a perpetual inventory system. Debit Credit Merchandise inventory $ 39,500 Prepaid selling expenses 7,500 Dividends 52,000 Sales $ 605,000 Sales returns and allowances 21,300 Sales discounts 6,900 Cost of goods sold 250,000 Sales salaries expense 67,000 Utilities expense 24,500 Selling expenses 45,500 Administrative expenses 124,000 Additional Information Accrued sales salaries amount to $1,700. Prepaid selling expenses of $2,800 have expired. A physical count of year-end merchandise inventory shows $34,400 of goods still available. (a) Use the above account balances along with the additional information, prepare the adjusting entries. (b) Use the above account balances along with the additional information, prepare the closing entries.
In: Accounting
Johnsn and Hill formed a company, and 2018 was their first year of operation.
a) To establish Johnson & Hill each contributed a total of $55,000 in exchange for common stock.
b) Johnson & Hillt specializes in high-end parties. The first year they conducted 96 events and revenue for the first year amounted to $480,000, of which 95% was to be paid by the date of the event and the remainder due within 30 days of the event
c) Clients owe $16,000 at the end of the year from the services provided in December.
d) At the beginning of the year, a storage building was rented, signing a two-year lease for $15,000 per year and making a $4,000 refundable security deposit. The first year’s lease payment and the security deposit were paid at the beginning of the year.
e) At the beginning of the year, the company purchased a computerized stage and lighting for $120,000 expected to be useful for twelve years. The company paid 20% down in cash and signed a four-year note at the bank for the remainder (with 10% interest-only to be paid annually until maturity). They also purchased a flatbed trailer to haul it with, for $8,000, also with an expected 15 year life. Johnson & Hill must lease a large truck to haul the trailer for each event, which costs $1,000 per day.
f) Other operating expenses, including wages, deprecation on other equipment, utilities, and rent on the storage building noted in (d) and (e) above, totaled $136,000 for the first year. No expenses were accrued or unpaid at the end of the year.
g) Johson & Hill purchased other equipment (tables & carts, ice machine, food heating trays and bags, helium tanks, music system, etc) for $10000 with an estimated life of 10 years and no salvage value. Salaries and wages for the year total $109467 including payroll taxes.
h) The company declared and paid a $50,000 cash dividend at the end of the first year.
i) Johnson & Hill is in the 35% corporate tax bracket.
1. Prepare a balance sheet as of the end of the first year.
2. Prepare a statement of retained earnings as of the end of the first year.
3. Prepare a statement of cash flows for the first year using the direct method in the Operating Activities section.
4. Complete a vertical analysis of the Income statement.
5. Did the company generate more or less cash flow from operations than it earned in net income? Explain why there is a difference.
6. Compute, explain & analyze the following ratios:
a) Gross Profit
b) Operating Leverage ratio
c) Return on common equity
d) Current ratio
e) Operating Cash flow to current liabilities
f) Long-term debt to assets
g) Interest coverage
In: Accounting
What are some of the consequences to a company that makes a poor decision in selecting a new AIS?
In: Accounting
The general ledger of Zips Storage at January 1, 2021, includes the following account balances:
Accounts | Debits | Credits | |||||
Cash | $ | 25,000 | |||||
Accounts Receivable | 15,800 | ||||||
Prepaid Insurance | 12,800 | ||||||
Land | 152,000 | ||||||
Accounts Payable | $ | 7,100 | |||||
Deferred Revenue | 6,200 | ||||||
Common Stock | 147,000 | ||||||
Retained Earnings | 45,300 | ||||||
Totals | $ | 205,600 | $ | 205,600 | |||
The following is a summary of the transactions for the year:
1. | January | 9 | Provide storage services for cash, $138,100, and on account, $54,200. | |||
2. | February | 12 | Collect on accounts receivable, $51,900. | |||
3. | April | 25 | Receive cash in advance from customers, $13,300. | |||
4. | May | 6 | Purchase supplies on account, $10,000. | |||
5. | July | 15 | Pay property taxes, $8,900. | |||
6. | September | 10 | Pay on accounts payable, $11,800. | |||
7. | October | 31 | Pay salaries, $127,600. | |||
8. | November | 20 | Issue shares of common stock in exchange for $31,000 cash. | |||
9. | December | 30 | Pay $3,200 cash dividends to stockholders. |
2. Record each of the summary transactions listed above. (If no entry is required for a particular transaction/event, select "No Journal Entry Required" in the first account field.)
Prepare an unadjusted trial balance, as well.
In: Accounting
On January 1, 2018, the general ledger of Grand Finale Fireworks includes the following account balances:
Accounts | Debit | Credit | ||||
Cash | $ | 44,700 | ||||
Accounts Receivable | 48,500 | |||||
Supplies | 9,500 | |||||
Equipment | 84,000 | |||||
Accumulated Depreciation | $ | 11,000 | ||||
Accounts Payable | 16,600 | |||||
Common Stock, $1 par value | 20,000 | |||||
Additional Paid-in Capital | 100,000 | |||||
Retained Earnings | 39,100 | |||||
Totals | $ | 186,700 | $ | 186,700 | ||
During January 2018, the following transactions occur: |
January 2 | Issue an additional 2,300 shares of $1 par value common stock for $46,000. |
January 9 | Provide services to customers on account, $20,400. |
January 10 | Purchase additional supplies on account, $6,900. |
January 12 | Repurchase 1,100 shares of treasury stock for $19 per share. |
January 15 | Pay cash on accounts payable, $18,500. |
January 21 | Provide services to customers for cash, $51,100. |
January 22 | Receive cash on accounts receivable, $18,600. |
January 29 |
Declare a cash dividend of $0.20 per share to all shares outstanding on January 29. The dividend is payable on February 15. |
(Hint: Grand Finale Fireworks had 20,000 shares outstanding on January 1, 2018 and dividends are not paid on treasury stock.) |
|
January 30 | Reissue 800 shares of treasury stock for $21 per share. |
January 31 | Pay cash for salaries during January, $44,000. |
The following information is available on January 31, 2018.
Enter your Return on Equity value to one decimal place and earnings per share value to 2 decimal places.
|
Only do the analysis part and balance sheet part.
Adjust Trial Balance:
Grand Finale Fireworks | ||
Trial Balance | ||
January 31, 2018 | ||
Account Title | Debit | Credit |
---|---|---|
Cash | 93,800 | |
Accounts receivable | 50,300 | |
Supplies | 7,100 | |
Equipment | 84,000 | |
Accumulated depreciation | 13,000 | |
Accounts payable | 5,000 | |
Utilities payable | 8,200 | |
Income tax payable | 3,100 | |
Dividends payable | 4,240 | |
Common stock | 22,300 | |
Treasury stock | 5,700 | |
Additional paid-in capital | 145,300 | |
Retained earnings | 39,100 | |
Dividends | 4,240 | |
Service revenue | 71,500 | |
Depreciation expense | 2,000 | |
Supplies expense | 9,300 | |
Salaries expense | 44,000 | |
Utilities expense | 8,200 | |
Income tax expense | 3,100 | |
Total | 311,740 | 311,740 |
In: Accounting
Brothers Harry and Herman Hausyerday began operations of their machine shop (H & H Tool, Inc.) on January 1, 2016. The annual reporting period ends December 31. The trial balance on January 1, 2018, follows (the amounts are rounded to thousands of dollars to simplify):
Account Titles | Debit | Credit | ||||
Cash | $ | 2 | ||||
Accounts Receivable | 6 | |||||
Supplies | 13 | |||||
Land | 0 | |||||
Equipment | 67 | |||||
Accumulated Depreciation | $ | 5 | ||||
Software | 21 | |||||
Accumulated Amortization | 7 | |||||
Accounts Payable | 4 | |||||
Notes Payable (short-term) | 0 | |||||
Salaries and Wages Payable | 0 | |||||
Interest Payable | 0 | |||||
Income Tax Payable | 0 | |||||
Common Stock | 84 | |||||
Retained Earnings | 9 | |||||
Service Revenue | 0 | |||||
Salaries and Wages Expense | 0 | |||||
Depreciation Expense | 0 | |||||
Amortization Expense | 0 | |||||
Income Tax Expense | 0 | |||||
Interest Expense | 0 | |||||
Supplies Expense | 0 | |||||
Totals | $ | 109 | $ | 109 | ||
Transactions and events during 2018 (summarized in thousands of dollars) follow:
Data for adjusting journal entries as of December 31:
1, 3, 5 and 8. Set up T-accounts for the accounts on the trial balance. Enter beginning balances and post the transactions (a)-(j), adjusting entries (k)-(p), and closing entry. (Enter your answers in thousands of dollars.)
In: Accounting
Here are comparative balance sheets for Velo Company.
VELO COMPANY |
||||||
Assets |
2017 |
2016 |
||||
Cash |
$ 72,800 |
$ 33,300 |
||||
Accounts receivable |
86,400 |
71,300 |
||||
Inventory |
170,200 |
186,700 |
||||
Land |
72,800 |
101,600 |
||||
Equipment |
260,000 |
200,000 |
||||
Accumulated depreciation—equipment |
(66,500 |
) |
(33,800 |
) |
||
Total |
$595,700 |
$559,100 |
||||
Liabilities and Stockholders’ Equity |
||||||
Accounts payable |
$ 35,000 |
$ 47,200 |
||||
Bonds payable |
150,800 |
203,600 |
||||
Common stock ($1 par) |
215,200 |
173,000 |
||||
Retained earnings |
194,700 |
135,300 |
||||
Total |
$595,700 |
$559,100 |
Additional information:
1. | Net income for 2017 was $102,000. | |
2. | Cash dividends of $42,600 were declared and paid. | |
3. | Bonds payable amounting to $52,800 were redeemed for cash $52,800. | |
4. | Common stock was issued for $42,200 cash. | |
5. | No equipment was sold during 2017, but land was sold at cost. |
Prepare a statement of cash flows for 2017 using the indirect
method.
In: Accounting
Discuss the applicability of the first and third general standards of GAAS to accounting and auditing research.
In: Accounting
Glad Bags produces restaurant storage containers. The company makes two sizes of containers: regular (55 gallon) and large (100 gallon). The company uses the same machinery to produce both sizes. The machinery can be run for only 2,500 hours per period. Glad can produce 20 regular containers every hour, whereas it can produce 8 large containers in the same amount of time. Fixed costs amount to $1,000,000 per period. Sales prices and variable costs are as follows:
Per Unit |
Regular |
Large |
Sales price |
$105 |
$225 |
Variable costs |
28 |
42 |
Demand |
30,000 |
20,000 |
Total investment $12,500,000
Required rate of return 10%
Consider each of the following INDEPENDENT scenarios:
1) To maximize profits, how many of each size container should Glad produce? Prepare an income statement with this level of sales.
2) Assume the company makes only the regular product. Glad is a price taker. The market price for the regular container recently dropped to $100 per container as there is a new low-cost online market entrant. Glad needs to earn the necessary income to satisfy its financial stakeholders. How much does Glad need to reduce costs to satisfy its required rate of return?
3) Glad Products is deciding whether to outsource the production of a type of glue that is included in its containers. It currently costs Glad $.90 to make each bottle of glue in-house. If Glad Products outsources, it can buy the glue ready-made for $1.20 each and can shut down the production facilities it is currently using to manufacture the glue and save $10,000 a year in fixed costs. Glad currently allocates $50,000 in fixed costs to the glue. Annual requirement for the glue is 12,000 units. What is the effect of outsourcing?
In: Accounting
Companion Computer Company has been purchasing carrying cases for its portable computers at a delivered cost of $68 per unit. The company, which is currently operating below full capacity, charges factory overhead to production at the rate of 40% of direct labor cost . The fully absorbed (absorption-cost based, not variable or ABC) unit costs to produce comparable carrying cases are expected to be as follows:
Direct Materials | $25.00 |
Direct Labor | 32.00 |
Factory overhead (40% of direct labor) | 12.80 |
Total cost per unit | $69.80 |
If Companion Computer Company manufactures the carrying cases,
fixed factory overhead costs will not increase and variable factory
overhead costs associated with the cases are expected to be 15% of
the direct labor costs.
Prepare a differential analysis report for the make or buy
(outsource) decision. Would you advise making or buying the
carrying cases? Include qualitative reasons as well as the
calculations. Explain.
In: Accounting
Starbucks is a coffee company—a big coffee company. During a
10-year period, the number of Starbucks locations in China grew
from 24 to over 1,000. The following is adapted from Starbucks’s
annual report for the year ended October 2, 2016, and dollars are
reported in millions.
Accounts Payable | $ | 5,020 | |
Accounts Receivable | 595 | ||
Cash | 2,910 | ||
Common Stock | 420 | ||
Equipment | 4,060 | ||
Intangible Assets | 3,200 | ||
Inventory | 1,460 | ||
Notes Payable (long-term) | 2,010 | ||
Notes Payable (short-term) | 1,620 | ||
Prepaid Rent | 605 | ||
Retained Earnings | 4,490 | ||
Short-Term Investments | 730 | ||
Assume that the following events occurred in the following quarter,
which ended December 31, 2016. Dollars are in millions.
In: Accounting
Each response should be about one paragraph long, describing the justification for your decision.
Costco Wholesale sells a yearly Executive Membership on April 1st, and receives $120 in cash from the customer. The contract states that the membership is not refundable, unless the member relocates to an area in which there is not a Costco within 20 miles. Are the revenue recognition criteria met or not met? Why or why not?
In: Accounting