Padre, Inc., buys 80 percent of the outstanding common stock of Sierra Corporation on January 1, 2018, for $771,200 cash. At the acquisition date, Sierra’s total fair value, including the noncontrolling interest, was assessed at $964,000 although Sierra’s book value was only $614,000. Also, several individual items on Sierra’s financial records had fair values that differed from their book values as follows:
Book Value | Fair Value | ||||||
Land | $ | 65,900 | $ | 280,900 | |||
Buildings and equipment (10-year remaining life) | 345,000 | 306,000 | |||||
Copyright (20-year remaining life) | 143,000 | 299,000 | |||||
Notes payable (due in 8 years) | (211,000 | ) | (193,000 | ) | |||
For internal reporting purposes, Padre, Inc., employs the equity method to account for this investment. The following account balances are for the year ending December 31, 2018, for both companies.
Padre | Sierra | ||||||
Revenues | $ | (1,488,320 | ) | $ | (589,800 | ) | |
Cost of goods sold | 705,000 | 415,000 | |||||
Depreciation expense | 295,000 | 11,100 | |||||
Amortization expense | 0 | 7,150 | |||||
Interest expense | 48,600 | 7,550 | |||||
Equity in income of Sierra | (114,280 | ) | 0 | ||||
Net income | $ | (554,000 | ) | $ | (149,000 | ) | |
Retained earnings, 1/1/18 | $ | (1,372,500 | ) | $ | (454,000 | ) | |
Net income | (554,000 | ) | (149,000 | ) | |||
Dividends declared | 260,000 | 65,000 | |||||
Retained earnings, 12/31/18 | $ | (1,666,500 | ) | $ | (538,000 | ) | |
Current assets | $ | 953,020 | $ | 566,350 | |||
Investment in Sierra | 833,480 | 0 | |||||
Land | 363,000 | 65,900 | |||||
Buildings and equipment (net) | 971,000 | 333,900 | |||||
Copyright | 0 | 135,850 | |||||
Total assets | $ | 3,120,500 | $ | 1,102,000 | |||
Accounts payable | $ | (198,000 | ) | $ | (193,000 | ) | |
Notes payable | (506,000 | ) | (211,000 | ) | |||
Common stock | (300,000 | ) | (100,000 | ) | |||
Additional paid-in capital | (450,000 | ) | (60,000 | ) | |||
Retained earnings (above) | (1,666,500 | ) | (538,000 | ) | |||
Total liabilities and equities | $ | (3,120,500 | ) | $ | (1,102,000 | ) | |
At year-end, there were no intra-entity receivables or payables.
Using the acquisition method, prepare the worksheet to consolidate these two companies. (For accounts where multiple consolidation entries are required, combine all debit entries into one amount and enter this amount in the debit column of the worksheet. Similarly, combine all credit entries into one amount and enter this amount in the credit column of the worksheet. Amounts in the Debit and Credit columns should be entered as positive. Negative amounts for the Noncontrolling Interest and Consolidated Totals columns should be entered with a minus sign.)
|
In: Accounting
Financial data for Joel de Paris, Inc., for last year follow:
Joel de Paris, Inc. Balance Sheet |
||||||
Beginning Balance |
Ending Balance |
|||||
Assets | ||||||
Cash | $ | 134,000 | $ | 133,000 | ||
Accounts receivable | 336,000 | 486,000 | ||||
Inventory | 575,000 | 489,000 | ||||
Plant and equipment, net | 885,000 | 862,000 | ||||
Investment in Buisson, S.A. | 407,000 | 426,000 | ||||
Land (undeveloped) | 251,000 | 246,000 | ||||
Total assets | $ | 2,588,000 | $ | 2,642,000 | ||
Liabilities and Stockholders' Equity | ||||||
Accounts payable | $ | 373,000 | $ | 348,000 | ||
Long-term debt | 1,049,000 | 1,049,000 | ||||
Stockholders' equity | 1,166,000 | 1,245,000 | ||||
Total liabilities and stockholders' equity | $ | 2,588,000 | $ | 2,642,000 | ||
Joel de Paris, Inc. Income Statement |
|||||||||
Sales | $ | 5,070,000 | |||||||
Operating expenses | 4,461,600 | ||||||||
Net operating income | 608,400 | ||||||||
Interest and taxes: | |||||||||
Interest expense | $ | 114,000 | |||||||
Tax expense | 205,000 | 319,000 | |||||||
Net income | $ | 289,400 | |||||||
The company paid dividends of $210,400 last year. The “Investment
in Buisson, S.A.,” on the balance sheet represents an investment in
the stock of another company. The company's minimum required rate
of return of 15%.
Required:
1. Compute the company's average operating assets for last year.
2. Compute the company’s margin, turnover, and return on investment (ROI) for last year. (Do not round intermediate calculations and round your final answers to 2 decimal places.)
3. What was the company’s residual income last year?
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 | $ | 22,600,000 |
Variable expenses | 14,157,400 | |
Contribution margin | 8,442,600 | |
Fixed expenses | 6,160,000 | |
Net operating income | $ | 2,282,600 |
Divisional average operating assets | $ | 4,520,000 |
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 $2,450,000. The cost and revenue characteristics of the new product line per year would be:
Sales | $9,800,000 |
Variable expenses | 65% of sales |
Fixed expenses | $2,595,000 |
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
The company could issue 300,000 additional shares of $1 par value common stock for $7.50 per share The company will begin paying a dividend to ALL the common shareholders of $0.20 per share and this will continue into the future.
I need help with Journal Entries for this, a partial balance sheet, and the below ratios.
Current Ratio Current Assets Current Liabilities Debt to Asset Ratio Total Debt Total Assets Return on Equity Net Income Total Equity Return on Assets Net Income Total Assets
Info provided:
FigMint Consulting and Sales Inc | |||
Post Closing Trial Balance | |||
December 31, 2022 | |||
Cash | $ 198,600 | ||
Accounts Receivable | 75,580 | ||
Allowance for Uncollectible Accounts | $ 4,690 | ||
Supplies | 56,500 | ||
Inventory | 58,596 | ||
Prepaid Insurance | 57,890 | ||
Land | 260,526 | ||
Building | 698,950 | ||
Accumulated Depr – Building | 19,356 | ||
Office Equipment | 356,500 | ||
Accumulated Depr – Office Equip | 45,600 | ||
Computer Equipment | 658,950 | ||
Accumulated Depr - Computer Equip | 32,560 | ||
Accounts Payable | 56,560 | ||
Utilities Payable | 16,850 | ||
Wages Payable | 89,850 | ||
Short Term Note Payable | 485,965 | ||
Long term Note Payable | 387,590 | ||
Mortgage Payable | 305,984 | ||
Common Stock ($1 par, 1,000,000, | 400,000 | ||
shares authorized, 400,000 issued | |||
and outstanding) | |||
Retained Earnings | 577,087 | ||
$ 2,422,092 | $ 2,422,092 |
In: Accounting
On March 31, 2019, Dorchester Corporation recorded the following factory overhead costs incurred:
Factory Manager Salary $5,500
Factory Utilities 2,800
Machinery Deprecation 9,000
Machinery Repairs 1,800
Factory Rent 2,000
The overhead application rate is based on direct labor hours. The preset formula for overhead application estimated that $22,000 would be incurred, and 2,000 direct labor hours would be worked. During March, 650 hours were actually worked on Job Order 3-1 and 1,200 hours were actually worked on Job Order 3-2. Use this information to prepare the March 31 General Journal entries, without explanations, for the: (round any final dollar answers to the nearest whole dollar):
1. to record the factory overhead costs
2. the allocation of factory overhead to Job Order 3-1
3. the allocation of factory overhead to Job Order 3-2
4. the adjusting entry to dispose of any over or under application of factory overhead
In: Accounting
You have just been hired by FAB Corporation, the manufacturer of a revolutionary new garage door opening device. The president has asked that you review the company’s costing system and “do what you can to help us get better control of our manufacturing overhead costs.” You find that the company has never used a flexible budget, and you suggest that preparing such a budget would be an excellent first step in overhead planning and control.
After much effort and analysis, you determined the following cost formulas and gathered the following actual cost data for March:
Cost Formula | Actual Cost in March | ||
Utilities | $16,300 plus $0.19 per machine-hour | $ | 21,710 |
Maintenance | $38,300 plus $1.20 per machine-hour | $ | 54,900 |
Supplies | $0.80 per machine-hour | $ | 15,000 |
Indirect labor | $94,900 plus $2.00 per machine-hour | $ | 133,800 |
Depreciation | $67,800 | $ | 69,500 |
During March, the company worked 17,000 machine-hours and produced 11,000 units. The company had originally planned to work 19,000 machine-hours during March.
Required:
1. Prepare a flexible budget for March.
2. Prepare a report showing the spending variances for March.
In: Accounting
Create a loan amortization table for a $100,000 2 year loan at 4.875% annual interest payable semi-annually:
a) Calculate the payment amount.
b) Do the loan amortization table.
c) What is the journal entry to receive the third payment?
In: Accounting
On January 1, 2018, Marshall Company acquired 100 percent of the outstanding common stock of Tucker Company. To acquire these shares, Marshall issued $295,000 in long-term liabilities and 20,000 shares of common stock having a par value of $1 per share but a fair value of $10 per share. Marshall paid $26,500 to accountants, lawyers, and brokers for assistance in the acquisition and another $11,500 in connection with stock issuance costs.
Prior to these transactions, the balance sheets for the two companies were as follows:
Marshall Company Book Value |
Tucker Company Book Value |
||||||
Cash | $ | 63,000 | $ | 29,200 | |||
Receivables | 306,000 | 189,000 | |||||
Inventory | 426,000 | 168,000 | |||||
Land | 207,000 | 213,000 | |||||
Buildings (net) | 484,000 | 237,000 | |||||
Equipment (net) | 167,000 | 73,800 | |||||
Accounts payable | (221,000 | ) | (62,700 | ) | |||
Long-term liabilities | (444,000 | ) | (295,000 | ) | |||
Common stock—$1 par value | (110,000 | ) | |||||
Common stock—$20 par value | (120,000 | ) | |||||
Additional paid-in capital | (360,000 | ) | 0 | ||||
Retained earnings, 1/1/18 | (518,000 | ) | (432,300 | ) | |||
Note: Parentheses indicate a credit balance.
In Marshall’s appraisal of Tucker, it deemed three accounts to be undervalued on the subsidiary’s books: Inventory by $7,550, Land by $17,600, and Buildings by $25,400. Marshall plans to maintain Tucker’s separate legal identity and to operate Tucker as a wholly owned subsidiary.
Determine the amounts that Marshall Company would report in its postacquisition balance sheet. In preparing the postacquisition balance sheet, any required adjustments to income accounts from the acquisition should be closed to Marshall’s retained earnings. Other accounts will also need to be added or adjusted to reflect the journal entries Marshall prepared in recording the acquisition.
PART A
|
PART B
|
In: Accounting
Lenci Corporation manufactures and sells a single product. The company uses units as the measure of activity in its budgets and performance reports. During May, the company budgeted for 5,230 units, but its actual level of activity was 5,180 units. The company has provided the following data concerning the formulas used in its budgeting and its actual results for May:
Data used in budgeting:
Fixed element per month | Variable element per unit | ||||
Revenue | - | $ | 40.90 | ||
Direct labor | $ | 0 | $ | 6.80 | |
Direct materials | 0 | 17.00 | |||
Manufacturing overhead | 42,800 | 2.60 | |||
Selling and administrative expenses | 24,000 | 1.50 | |||
Total expenses | $ | 66,800 | $ | 27.90 | |
Actual results for May:
Revenue | $ | 199,110 |
Direct labor | $ | 29,865 |
Direct materials | $ | 81,565 |
Manufacturing overhead | $ | 55,505 |
Selling and administrative expenses | $ | 23,980 |
The spending variance for manufacturing overhead in May would be closest to:
In: Accounting
Iggy Company is considering three capital expenditure projects.
Relevant data for the projects are as follows.
Project | Investment | Annual Income |
Life of Project |
||||
22A | $243,000 | $16,720 | 6 years | ||||
23A | 270,900 | 20,620 | 9 years | ||||
24A | 283,300 | 15,700 | 7 years |
Annual income is constant over the life of the project. Each
project is expected to have zero salvage value at the end of the
project. Iggy Company uses the straight-line method of
depreciation.
Click here to view PV table.
(a)
Determine the internal rate of return for each project.
(Round answers 0 decimal places, e.g. 13%. For
calculation purposes, use 5 decimal places as displayed in the
factor table provided.)
Project | Internal Rate of Return |
||
22A | % | ||
23A | % | ||
24A | % |
(b)
If Iggy Company’s required rate of return is 11%, which projects
are acceptable?
The following project(s) are acceptable 22A and 23A23A22A and 24A22A, 23A and 24A24A22A23A and 24A |
In: Accounting
In: Accounting
Minden Company is a wholesale distributor of premium European chocolates. The company’s balance sheet as of April 30 is given below:
Minden Company Balance Sheet April 30 |
||
Assets | ||
Cash | $ | 11,400 |
Accounts receivable | 75,000 | |
Inventory | 41,000 | |
Buildings and equipment, net of depreciation | 224,000 | |
Total assets | $ | 351,400 |
Liabilities and Stockholders’ Equity | ||
Accounts payable | $ | 70,000 |
Note payable | 15,500 | |
Common stock | 180,000 | |
Retained earnings | 85,900 | |
Total liabilities and stockholders’ equity | $ | 351,400 |
The company is in the process of preparing a budget for May and has assembled the following data:
Sales are budgeted at $220,000 for May. Of these sales, $66,000 will be for cash; the remainder will be credit sales. One-half of a month’s credit sales are collected in the month the sales are made, and the remainder is collected in the following month. All of the April 30 accounts receivable will be collected in May.
Purchases of inventory are expected to total $128,000 during May. These purchases will all be on account. Forty percent of all purchases are paid for in the month of purchase; the remainder are paid in the following month. All of the April 30 accounts payable to suppliers will be paid during May.
The May 31 inventory balance is budgeted at $56,000.
Selling and administrative expenses for May are budgeted at $86,000, exclusive of depreciation. These expenses will be paid in cash. Depreciation is budgeted at $6,750 for the month.
The note payable on the April 30 balance sheet will be paid during May, with $565 in interest. (All of the interest relates to May.)
New refrigerating equipment costing $6,700 will be purchased for cash during May.
During May, the company will borrow $25,300 from its bank by giving a new note payable to the bank for that amount. The new note will be due in one year.
Required:
1. Calculate the expected cash collections for May.
2. Calculate the expected cash disbursements for merchandise purchases for May.
3. Prepare a cash budget for May.
4. Prepare a budgeted income statement for May.
5. Prepare a budgeted balance sheet as of May 31.
In: Accounting
On October 1, Ebony Ernst organized Ernst Consulting; on October 3, the owner contributed $84,000 in assets in exchange for its common stock to launch the business. On October 31, the company’s records show the following items and amounts.
Cash $ 11,360 Cash dividends $ 2,000
Accounts receivable 14,000 Consulting revenue 14,000
Office supplies 3,250 Rent expense 3,550
Land 46,000 Salaries expense 7,000
Office equipment 18,000 Telephone expense 760
Accounts payable 8,500 Miscellaneous expenses 580
Common Stock 84,000
Using the above information prepare an October 31 balance sheet for Ernst Consulting.
In: Accounting
Tami Tyler opened Tami’s Creations, Inc., a small manufacturing company, at the beginning of the year. Getting the company through its first quarter of operations placed a considerable strain on Ms. Tyler’s personal finances. The following income statement for the first quarter was prepared by a friend who has just completed a course in managerial accounting at State University.
Tami’s Creations, Inc. Income Statement For the Quarter Ended March 31 |
||||||
Sales (28,250 units) | $ | 1,130,000 | ||||
Variable expenses: | ||||||
Variable cost of goods sold | $ | 446,350 | ||||
Variable selling and administrative | 193,512 | 639,862 | ||||
Contribution margin | 490,138 | |||||
Fixed expenses: | ||||||
Fixed manufacturing overhead | 329,175 | |||||
Fixed selling and administrative | 185,712 | 514,888 | ||||
Net operating loss | $ | ( 24,750) | ||||
Ms. Tyler is discouraged over the loss shown for the quarter, particularly because she had planned to use the statement as support for a bank loan. Another friend, a CPA, insists that the company should be using absorption costing rather than variable costing and argues that if absorption costing had been used the company probably would have reported at least some profit for the quarter.
At this point, Ms. Tyler is manufacturing only one product—a swimsuit. Production and cost data relating to the swimsuit for the first quarter follow:
Units produced | 33,250 | |||
Units sold | 28,250 | |||
Variable costs per unit: | ||||
Direct materials | $ | 7.50 | ||
Direct labor | $ | 6.70 | ||
Variable manufacturing overhead | $ | 1.60 | ||
Variable selling and administrative | $ | 6.85 | ||
Required:
1. Complete the following:
a. Compute the unit product cost under absorption costing.
b. What is the company’s absorption costing net operating income (loss) for the quarter?
c. Reconcile the variable and absorption costing net operating income (loss) figures.
3. During the second quarter of operations, the company again produced 33,250 units but sold 38,250 units. (Assume no change in total fixed costs.)
a. What is the company’s variable costing net operating income (loss) for the second quarter?
b. What is the company’s absorption costing net operating income (loss) for the second quarter?
c. Reconcile the variable costing and absorption costing net operating incomes for the second quarter.
In: Accounting
During Heaton Company’s first two years of operations, it reported absorption costing net operating income as follows:
Year 1 | Year 2 | ||||
Sales (@ $61 per unit) | $ | 976,000 | $ | 1,586,000 | |
Cost of goods sold (@ $38 per unit) | 608,000 | 988,000 | |||
Gross margin | 368,000 | 598,000 | |||
Selling and administrative expenses* | 297,000 | 327,000 | |||
Net operating income | $ | 71,000 | $ | 271,000 | |
* $3 per unit variable; $249,000 fixed each year.
The company’s $38 unit product cost is computed as follows:
Direct materials | $ | 8 |
Direct labor | 12 | |
Variable manufacturing overhead | 2 | |
Fixed manufacturing overhead ($336,000 ÷ 21,000 units) | 16 | |
Absorption costing unit product cost | $ | 38 |
Forty percent of fixed manufacturing overhead consists of wages and salaries; the remainder consists of depreciation charges on production equipment and buildings.
Production and cost data for the first two years of operations are:
Year 1 | Year 2 | |
Units produced | 21,000 | 21,000 |
Units sold | 16,000 | 26,000 |
Required:
1. Using variable costing, what is the unit product cost for both years?
2. What is the variable costing net operating income in Year 1 and in Year 2?
3. Reconcile the absorption costing and the variable costing net operating income figures for each year.
In: Accounting