| Some recent financial statements for Smolira Golf Corp. follow. |
| SMOLIRA GOLF CORP. 2017 and 2018 Balance Sheets |
||||||||||||||||
| Assets | Liabilities and Owners’ Equity | |||||||||||||||
| 2017 | 2018 | 2017 | 2018 | |||||||||||||
| Current assets | Current liabilities | |||||||||||||||
| Cash | $ | 36,285 | $ | 39,584 | Accounts payable | $ | 40,132 | $ | 43,532 | |||||||
| Accounts receivable | 18,751 | 29,476 | Notes payable | 20,908 | 17,625 | |||||||||||
| Inventory | 4,180 | 43,392 | Other | 21,574 | 26,154 | |||||||||||
| Total | $ | 59,216 | $ | 112,452 | Total | $ | 82,614 | $ | 87,311 | |||||||
| Long-term debt | $ | 124,500 | $ | 193,150 | ||||||||||||
| Owners’ equity | ||||||||||||||||
| Common stock and paid-in surplus | $ | 56,900 | $ | 56,900 | ||||||||||||
| Accumulated retained earnings | 261,592 | 297,574 | ||||||||||||||
| Fixed assets | ||||||||||||||||
| Net plant and equipment | $ | 466,390 | $ | 522,483 | Total | $ | 318,492 | $ | 354,474 | |||||||
| Total assets | $ | 525,606 | $ | 634,935 | Total liabilities and owners’ equity | $ | 525,606 | $ | 634,935 | |||||||
| SMOLIRA GOLF CORP. 2018 Income Statement |
|||||||
| Sales | $ | 515,954 | |||||
| Cost of goods sold | 365,978 | ||||||
| Depreciation | 46,838 | ||||||
| Earnings before interest and taxes | $ | 103,138 | |||||
| Interest paid | 21,583 | ||||||
| Taxable income | $ | 81,555 | |||||
| Taxes (24%) | 19,573 | ||||||
| Net income | $ | 61,982 | |||||
| Dividends | $ | 26,000 | |||||
| Retained earnings | 35,982 | ||||||
|
Prepare the 2018 statement of cash flows for Smolira Golf Corp. (Negative answers should be indicated by a minus sign.) |
In: Finance
On June 30, 2018, Georgia-Atlantic, Inc., leased warehouse equipment from Builders, Inc. The lease agreement calls for Georgia-Atlantic to make semiannual lease payments of $414,921 over a 5-year lease term, payable each June 30 and December 31, with the first payment at June 30, 2018. Georgia-Atlantic's incremental borrowing rate is 8.0%, the same rate Builders used to calculate lease payment amounts. Builders manufactured the equipment at a cost of $3.0 million. (FV of $1, PV of $1, FVA of $1, PVA of $1, FVAD of $1 and PVAD of $1) (Use appropriate factor(s) from the tables provided.)
Required: 1. Determine the price at which Builders is “selling” the equipment (present value of the lease payments) at June 30, 2018.
2. What amounts related to the lease would Builders report in its balance sheet at December 31, 2018 (ignore taxes)?
3. What amounts related to the lease would Builders report in its income statement for the year ended December 31, 2018 (ignore taxes)? (For all requirements, enter your answers in whole dollars and not in millions. Round your final answer to nearest whole dollar.)
In: Accounting
On February 1, 2018, Arrow Construction Company entered into a three-year construction contract to build a bridge for a price of $8,570,000. During 2018, costs of $2,190,000 were incurred with estimated costs of $4,190,000 yet to be incurred. Billings of $2,690,000 were sent, and cash collected was $2,440,000. In 2019, costs incurred were $2,690,000 with remaining costs estimated to be $3,885,000. 2019 billings were $2,940,000 and $2,665,000 cash was collected. The project was completed in 2020 after additional costs of $3,990,000 were incurred. The company’s fiscal year-end is December 31. Arrow recognizes revenue over time according to percentage of completion. Required: 1. Compute the amount of revenue and gross profit or loss to be recognized in 2018, 2019, and 2020 using the percentage of completion method? 2a. Prepare journal entries for 2018 to record the transactions described (credit "various accounts" for construction costs incurred). 2b. Prepare journal entries for 2019 to record the transactions described (credit "various accounts" for construction costs incurred). 3a. Prepare a partial balance sheet to show the presentation of the project as of December 31, 2018. 3b. Prepare a partial balance sheet to show the presentation of the project as of December 31, 2019.
In: Accounting
AFN EQUATION
Broussard Skateboard's sales are expected to increase by 20%
from $7.4 million in 2018 to $8.88 million in 2019. Its assets
totaled $5 million at the end of 2018.
Broussard is already at full capacity, so its assets must grow at
the same rate as projected sales. At the end of 2018, current
liabilities were $1.4 million, consisting of $450,000 of accounts
payable, $500,000 of notes payable, and $450,000 of accruals. The
after-tax profit margin is forecasted to be 3%, and the forecasted
payout ratio is 50%. What would be the additional funds needed? Do
not round intermediate calculations. Round your answer to the
nearest dollar.
$ ????
Assume that the company's year-end 2018 assets had been $6 million. Is the company's "capital intensity" ratio the same or different?
The capital intensity ratio is measured as A0*/S0. Broussard's current capital intensity ratio is (SELECT ANSWER: Higher than, Lower than, equal to) that of the firm with $6 million year-end 2018 assets; therefore, Broussard is (SELECT ANSWER: Less, More, Same) capital intensive - it would require (SELECT ANSWER: A Smaller, A larger, The same) increase in total assets to support the increase in sales.
In: Finance
Broussard Skateboard's sales are expected to increase by 15%
from $8.6 million in 2018 to $9.89 million in 2019. Its assets
totaled $6 million at the end of 2018.
Broussard is already at full capacity, so its assets must grow at
the same rate as projected sales. At the end of 2018, current
liabilities were $1.4 million, consisting of $450,000 of accounts
payable, $500,000 of notes payable, and $450,000 of accruals. The
after-tax profit margin is forecasted to be 4%, and the forecasted
payout ratio is 60%. What would be the additional funds needed? Do
not round intermediate calculations. Round your answer to the
nearest dollar.
$
Assume that the company's year-end 2018 assets had been $7 million. Is the company's "capital intensity" ratio the same or different?
The capital intensity ratio is measured as A0*/S0. Broussard's current capital intensity ratio is -Select-higher than, lower than,equal to. Item 2 that of the firm with $7 million year-end 2018 assets; therefore, Broussard is -Select-less,more,the same. Item 3 capital intensive - it would require -Select-a smaller,a larger,the same. Item 4 increase in total assets to support the increase in sales.
In: Finance
Described below are three independent and unrelated situations
involving accounting changes. Each change occurs during 2018 before
any adjusting entries or closing entries are prepared.
Required:
1. Identify the type of change.
2. Prepare any journal entry necessary as a direct
result of the change as well as any adjusting entry for 2018
related to the situation described. (Ignore income tax
effects.)
In: Accounting
Nanticoke Industries had the following operating results for 2018: sales $30,420; cost of goods sold = $20,060; depreciation expense = $5,500; interest expense = $2,940; dividends paid = $1,750. At the beginning of the year, net assets were $17,410, current assets were $5,920, and current liabilities were $3,475. At the end of the year, net fixed assets were $20,960, current assets were $7,390, and current liabilities were $4,050. The tax rate for 2018 was 30 %.
a. What is net income for 2018? (Negative answers should be indicated by a minus sign. Omit $ sign in your response.)
Net income $
b. What is the operating cash flow for 2018? (Negative answers should be indicated by a minus sign. Omit $ sign in your response.)
Operating cash flow $
c. What is the cash flow from assets for 2018? (Negative answer should be indicated by a minus sign. Omit $ sign in your response.)
Cash flow from assets $
d. If no new debt was issued during the year, what is the cash flow to creditors? What is the cash flow to shareholders? (Negative answers should be indicated by a minus sign. Omit $ sign in your response.)
| Cash flow to creditors | $ |
| Cash flow to shareholders | $ |
In: Finance
Black Tyres (BT) manufactures and sells two products in Australia: low-budget tyres and high performance tyres. Low-budget tyres are made from hard rubber for durability while high performance tyres are made from softer rubber for superior grip in wet conditions. When the low-budget model was introduced in the market, another competitor from India introduced low priced tyres with almost alike features. Due to this, the Sales Director decides to reduce the price of low-budget tyres so that sales do not get hurt.
At the same time, the sales director decided to run a marketing campaign demonstrating the benefits of high performance tyres and promoting the brand to the top-segment customers. The campaign focused on unique features and safety of high-performance tyres.
The market is growing by about 0.8% per year, with strong competition due to tyres imported from India. The CFO, Peter Srock, has provided extracts from last year’s actual income statement and profit plan. When Peter prepared the budget in November 2017, he expected and assumed that the market would grow by 0.80% compared to the previous year. When he received the Annual Tyre Industry Report, he found that the market actually grew by 0.75%.
|
Black Tyres |
||||||||||
|
Income Statement |
||||||||||
|
Year Ended 30 June 2018 |
||||||||||
|
budget |
variance |
flexible budget |
variance |
actual |
total variance |
|||||
|
sales revenue |
$'000 |
30,018 |
628 |
30.646 |
(384) |
30,262 |
244 |
|||
|
variable costs |
$'000 |
(21,012) |
(440) |
(21.452) |
56 |
(21,396) |
(384) |
|||
|
contribution margin |
$'000 |
9,005 |
188 |
9.194 |
(328) |
8,865 |
(140) |
|||
|
non-variable costs |
$'000 |
(568) |
(568) |
10 |
(558) |
10 |
||||
|
net operating profit |
$'000 |
8,437 |
188 |
8.626 |
(318) |
8,307 |
(130) |
|||
|
Product Breakdown |
||||||||||
|
Low-budget Tyre |
||||||||||
|
sales volume |
tyres |
205,000 |
(9,642) |
195,358 |
195,358 |
|||||
|
selling price |
$ per tyre |
86.460 |
86.460 |
(1.721) |
84.739 |
(1.721) |
||||
|
variable costs |
$ per tyre |
(60.522) |
(60.522) |
(0.720) |
(61.242) |
(0.720) |
||||
|
contribution margin |
$ per tyre |
25.938 |
25.938 |
(2.441) |
23.497 |
(2.441) |
||||
|
High-performance Tyre |
||||||||||
|
sales volume |
tyres |
97,500 |
11,595 |
109,095 |
109,095 |
|||||
|
selling price |
$ per tyre |
126.087 |
126.087 |
(0.441) |
125.646 |
(0.441) |
||||
|
variable costs |
$ per tyre |
(88.261) |
(88.261) |
1.801 |
(86.460) |
1.801 |
||||
|
contribution margin |
$ per tyre |
37.826 |
37.826 |
1.360 |
39.186 |
1.360 |
||||
|
Both Products Combined |
||||||||||
|
sales volume |
tyres |
302,500 |
1.953 |
304,453 |
304,453 |
|||||
|
market share |
5.185% |
0,036% |
5,221% |
5.221% |
||||||
|
selling price |
$ per tyre |
99.232 |
1,427 |
100,660 |
(1,262) |
99.397 |
0.165 |
|||
|
variable costs |
$ per tyre |
(69.463) |
(0,999) |
(70,462) |
0,183 |
(70.278) |
(0.816) |
|||
|
contribution margin |
$ per tyre |
29.770 |
0,428 |
30,198 |
(1,079) |
29.119 |
(0.651) |
|||
|
Black Tyres |
||||||
|
Reconciliation |
||||||
|
Year Ended 30 June 2018 |
||||||
|
$'000 |
$'000 |
$'000 |
||||
|
Planned net operating profit |
8,437 |
|||||
|
market size variance |
(4) |
|||||
|
market share variance |
62 |
|||||
|
product mix variance |
130 |
|||||
|
volume variance |
188 |
|||||
|
price variance |
(384) |
|||||
|
variable cost variance |
56 |
|||||
|
non-variable cost variance |
10 |
|||||
|
price/cost variance |
(318) |
|||||
|
Total variance |
(130) |
|||||
|
rounding error |
0 |
|||||
|
Actual net operating variance |
8,307 |
|||||
C. (Part 1) Prepare a short report outlining BT’s performance for the year ended 30 June 2018. The focus of your report should be on how the variances may relate to each other and (Part 2) Suggest any issues that may warrant further investigation by Peter.
In: Accounting
|
On January 1, 2017, Ridge Road Company acquired 30 percent of the voting shares of Sauk Trail, Inc. for $4,600,000 in cash. Both companies provide commercial Internet support services but serve markets in different industries. Ridge Road made the investment to gain access to Sauk Trail’s board of directors and thus facilitate future cooperative agreements between the two firms. Ridge Road quickly obtained several seats on Sauk Trail’s board which gave it the ability to significantly influence Sauk Trail’s operating and investing activities. The January 1, 2017, carrying amounts and corresponding fair values for Sauk Trail’s assets and liabilities follow: |
|
Carrying Amount |
Fair Value |
|||||
| Cash and receivables | $ | 205,000 | $ | 205,000 | ||
| Computing equipment | 5,855,000 | 7,220,000 | ||||
| Patented technology | 195,000 | 4,190,000 | ||||
| Trademark | 245,000 | 2,190,000 | ||||
| Liabilities | (280,000 | ) | (280,000 | ) | ||
|
Also as of January 1, 2017, Sauk Trail’s computing equipment had a remaining estimated useful life of seven years. The patented technology was estimated to have a 3-year remaining useful life. The trademark’s useful life was considered indefinite. Ridge Road attributed to goodwill any unidentified excess cost. During the next two years, Sauk Trail reported the following net income and dividends: |
|
Net Income |
Dividends Declared | |||||
| 2017 | $ | 1,990,000 | $ | 245,000 | ||
| 2018 | 2,175,000 | 255,000 | ||||
|
The fair value of the Sauk Trail stock was $4,607,000 on December 31, 2017 and $4,605,500 on December 31, 2018. 1. How much of Ridge Road’s $4,600,000 payment for Sauk Trail on January 1, 2017 is attributable to revaluation increments and decrements and goodwill or gain on bargain purchase? 2. What amount should Ridge Road report for its equity in Sauk Trail’s earnings on its income statements for 2017 and 2018? 3. Prepare all of the journal entries necessary for Ridge Road Company regarding their investment in Sauk Trail, Inc. for 2017 and 2018? including : a.Record the acquisition of Sauk Trail stock on 1/1/17 b.Record Ridge Roads share of the Income from Sauk Trail Inc for year 2017 c.Record the Dividends received from Sauk Trail for 2017 d.Record amortization of any revaluation increments for 2017 e.Record amortization of any revaluation decremdnets for 2017 f.Record change in fair value of investment in Sauk Trial stock on 12/31/17 g.Record any impairment of goodwill on 12/31/17 h.Record Ridge Roads share of income for Sauk trail for year 2018 i.Record the dividends received from sauk trail for 2018 j.Record amortization of any revaluation increments for 2018 k.Record amortization of any revaluation decrements for 2018 l.Record change in fair value of investment in Sauk trail on 12/31/18 m.Record any impairment of goodwill on 12/31/18 4. What amount should Ridge Road report for its investment in Sauk Trail on its balance sheets at the end of 2017 and 2018? 5.
|
||||
|
a.Record the acquisition of Sauk Trail stock on 1/1/17 b.Record Ridge Roads share of the Income from Sauk Trail Inc for year 2017 c.Record the Dividends received from Sauk Trail for 2017 d.Record amortization of any revaluation increments for 2017 e.Record amortization of any revaluation decremdnets for 2017 f.Record change in fair value of investment in Sauk Trial stock on 12/31/17 g.Record any impairment of goodwill on 12/31/17 h.Record Ridge Roads share of income for Sauk trail for year 2018 i.Record the dividends received from sauk trail for 2018 j.Record amortization of any revaluation increments for 2018 k.Record amortization of any revaluation decrements for 2018 l.Record change in fair value of investment in Sauk trail on 12/31/18 m.Record any impairment of goodwill on 12/31/18 6. What amount should Ridge Road report for its investment in Sauk Trail on its balance sheets at December 31, 2017 and December 31, 2018? |
||||
In: Accounting
Country facing a lost decade of growth, ANZ warns
By Shane Wright (Sydney Morning Herald, 21 January 2020)
Australia is facing a lost decade of economic growth, ANZ has warned, that will see living standards slip and wages grow modestly while putting pressure on the Morrison government's plan for a string of budget surpluses.
As separate research suggests consumers are eager to get back into the housing market, ANZ said the 2020s were likely to endure the slowest rate of growth since the 1980s, which was a decade that included a recession and the start of Australia's last economic contraction.
...
ANZ head of Australian economics David Plank said growth through the current decade would average 2.6 per cent, with that tipped to fall to between 2 and 2.5 per cent across the 2020s.
He said that level of growth, lower than both estimated by the Reserve Bank and the federal Treasury, would be driven by tepid non-mining business investment, weak productivity and household consumption held back by high debt and modest wage increases.
Australian households, despite record levels of wealth due to high house prices, were carrying record levels of debt that would crimp their spending plans.
...
In its December budget update, Treasury forecast economic growth to lift to 2.75 per cent through 2020-21 and then climb to 3 per cent for the next two years. That level of growth is expected to help drive down unemployment and push up wages.
...
"Lower trend growth poses challenges for the fiscal outlook. Critically, however, the slowdown in trend doesn't have to be meekly accepted," he said. "To be specific, the policy focus should be on lifting investment."
...
Question 1:
a) According to the macroeconomic indicators mentioned in the article above , what phase of the business cycle is the Australian economy most likely in during 2020? Represent your answer in a diagram.
b) What type of fiscal policy is undertaking in 2020 (at the article above)? How would this affect aggregate demand and the economy? Demonstrate your answer in a diagram.
In: Economics