Question 1.
The following data is from the accounting records of Padcore Ltd. for the year just ended:
|
Administrative expenses |
64,000 |
|
Administrative salaries |
110,000 |
|
Depreciation, factory |
25,000 |
|
Depreciation, office equipment |
8,000 |
|
Direct labour |
400,000 |
|
Factory equipment maintenance |
15,000 |
|
Factory supervisor's salary |
80,000 |
|
Insurance, factory |
22,000 |
|
Raw materials purchased |
260,000 |
|
Sales |
1,700,000 |
|
Sales salaries and commissions |
120,000 |
|
Selling expenses |
40,000 |
|
Supplies, factory |
9,000 |
|
Utilities, factory |
12,000 |
|
Beginning of |
End of |
|||
|
the Year |
the Year |
|||
|
Raw Materials |
20,000 |
35,000 |
||
|
Work in process |
40,000 |
30,000 |
||
|
Finished goods |
65,000 |
40,000 |
Calculate the cost of goods manufactured, cost of goods sold and net income for the year just ended:
Question 2.
Waldorf Corporation had the following overhead costs for the previous year (Waldorf allocates overhead on the basis of direct labour hours):
|
Labour hours |
Total Overhead |
|||
|
1st Quarter |
7,000 |
$ 75,000 |
||
|
2nd Quarter |
6,000 |
$ 74,000 |
||
|
3rd Quarter |
8,000 |
$ 77,000 |
||
|
4th Quarter |
7,500 |
$ 76,000 |
Assume that total overhead is comprised of Indirect materials (a variable cost), Rent (a fixed cost) and Maintenance (a mixed cost). The breakdown of these three costs at the 6,000 labour hour level is as follows:
|
Indirect materials (V) |
$ 3,600 |
|
|
Rent (F) |
35,000 |
|
|
Maintenance (M) |
35,400 |
|
|
$ 74,000 |
Determine how much of the total overhead at the 8,000 direct labour hour is maintenance. Using the amount just determined and the high low method, estimate a cost formula for maintenance. Determine what the cost formula for total overhead would be and estimate what total overhead costs would be at the 10,000 direct labour hour level.
Question 2A
Question 3.
The income statement for Big Franks Bicycle Emporium for the month just ended is as follows:
|
Sales |
300,000 |
|||
|
Cost of goods sold |
140,000 |
|||
|
Gross margin |
160,000 |
|||
|
Less operating expenses |
||||
|
Selling expenses |
40,000 |
|||
|
Depreciation |
25,000 |
|||
|
Admin expenses |
65,000 |
|||
|
Total operating expenses |
130,000 |
|||
|
Net income |
30,000 |
|||
Additional information:
· On average Frank sells his bikes for $300 each
· The sales department has variable expenses of $12 per bike sold
· Depreciation expense is unaffected by changes in the sales level
· Admin costs are 70% fixed and 30% variable
Prepare an income statement for the month just ended using the contribution margin approach.
Question 4.
Wyatt Enterprises manufactures and sells a single product. The company’s sales and expenses for the month just ended are as follows:
|
Total |
Per Unit |
||
|
Sales |
$ 190,000 |
$ 50 |
|
|
Less variable expenses |
114,000 |
30 |
|
|
Contribution margin |
76,000 |
$ 20 |
|
|
less fixed expenses |
60,000 |
||
|
Net income |
$ 16,000 |
Determine the break-even point in terms of both units and dollars. How many units would need to be sold in a month to achieve a target profit of $25,000? What is Wyatt’s margin of safety in both dollars and as a percentage?
Question 5.
The Happy Cardiologist Ltd. manufactures and sells pacemakers for $3,400 each. Cost information for March was as follows:
|
Variable manufacturing costs per unit |
$ 1,650 |
|
Variable selling costs per unit |
150 |
|
Fixed manufacturing costs |
290,000 |
|
Fixed admin costs |
825,000 |
In March, the company sold 750 pacemakers.
Calculate the margin of safety in both dollars and as a percentage. Compute the company’s degree of operating leverage. If sales increase by 20%, by how much will net income increase?
In: Accounting
Hercules Exercise Equipment Co. purchased a computerized measuring device two years ago for $70,000. The equipment falls into the five-year category for MACRS depreciation and can currently be sold for $30,800. A new piece of equipment will cost $160,000. It also falls into the five-year category for MACRS depreciation. Assume the new equipment would provide the following stream of added cost savings for the next six years. Use Table 12–12. Use Appendix B for an approximate answer but calculate your final answer using the formula and financial calculator methods. Year Cash Savings 1 $ 68,000 2 60,000 3 58,000 4 56,000 5 53,000 6 42,000 The firm’s tax rate is 25 percent and the cost of capital is 11 percent. a. What is the book value of the old equipment? (Do not round intermediate calculations and round your answer to the nearest whole dollar.) b. What is the tax loss on the sale of the old equipment? (Do not round intermediate calculations and round your answer to the nearest whole dollar.) c. What is the tax benefit from the sale? (Do not round intermediate calculations and round your answer to the nearest whole dollar.) d. What is the cash inflow from the sale of the old equipment? (Do not round intermediate calculations and round your answer to the nearest whole dollar.) e. What is the net cost of the new equipment? (Include the inflow from the sale of the old equipment.) (Do not round intermediate calculations and round your answer to the nearest whole dollar.) f. Determine the depreciation schedule for the new equipment. (Round the depreciation base and annual depreciation answers to the nearest whole dollar. Round the percentage depreciation factors to 3 decimal places.) g. Determine the depreciation schedule for the remaining years of the old equipment. (Round the depreciation base and annual depreciation answers to the nearest whole dollar. Round the percentage depreciation factors to 3 decimal places.) h. Determine the incremental depreciation between the old and new equipment and the related tax shield benefits. (Enter the tax rate as a decimal rounded to 2 decimal places. Round all other answers to the nearest whole dollar.) i. Compute the aftertax benefits of the cost savings. (Enter the aftertax factor as a decimal rounded to 2 decimal places. Round all other answers to the nearest whole dollar.) j-1. Add the depreciation tax shield benefits and the aftertax cost savings to determine the total annual benefits. (Do not round intermediate calculations and round your answers to the nearest whole dollar.) j-2. Compute the present value of the total annual benefits. (Do not round intermediate calculations and round your answer to the nearest whole dollar.) k-1. Compare the present value of the incremental benefits (j) to the net cost of the new equipment (e). (Do not round intermediate calculations. Negative amount should be indicated by a minus sign. Round your answer to the nearest whole dollar.) k-2. Should the replacement be undertaken? Yes No
In: Finance
I have the answers for A through D. I just can't figure out the rest.
Hercules Exercise Equipment Co. purchased a computerized measuring device two years ago for $78,000. The equipment falls into the five-year category for MACRS depreciation and can currently be sold for $34,800. A new piece of equipment will cost $230,000. It also falls into the five-year category for MACRS depreciation. Assume the new equipment would provide the following stream of added cost savings for the next six years. Use Table 12–12. Use Appendix B for an approximate answer but calculate your final answer using the formula and financial calculator methods.
| Year | Cash Savings | |||
| 1 | $ | 61,000 | ||
| 2 | 51,000 | |||
| 3 | 49,000 | |||
| 4 | 47,000 | |||
| 5 | 44,000 | |||
| 6 | 33,000 | |||
The firm’s tax rate is 40 percent and the cost of capital is 10 percent.
a. What is the book value of the old equipment?
(Do not round intermediate calculations and round your
answer to the nearest whole dollar.)
b. What is the tax loss on the sale of the old
equipment? (Do not round intermediate calculations and
round your answer to the nearest whole dollar.)
c. What is the tax benefit from the sale?
(Do not round intermediate calculations and round your
answer to the nearest whole dollar.)
d. What is the cash inflow from the sale of the
old equipment? (Do not round intermediate calculations and
round your answer to the nearest whole dollar.)
e. What is the net cost of the new equipment?
(Include the inflow from the sale of the old equipment.)
(Do not round intermediate calculations and round your
answer to the nearest whole dollar.)
f. Determine the depreciation schedule for the new
equipment. (Round the depreciation base and annual
depreciation answers to the nearest whole dollar. Round the
percentage depreciation factors to 3 decimal places.)
g. Determine the depreciation schedule for the
remaining years of the old equipment. (Round the
depreciation base and annual depreciation answers to the nearest
whole dollar. Round the percentage depreciation factors to 3
decimal places.)
h. Determine the incremental depreciation between
the old and new equipment and the related tax shield benefits.
(Enter the tax rate as a decimal rounded to 2 decimal
places. Round all other answers to the nearest whole dollar.)
i. Compute the aftertax benefits of the cost
savings. (Enter the aftertax factor as a decimal rounded to
2 decimal places. Round all other answers to the nearest whole
dollar.)
j-1. Add the depreciation tax shield benefits and
the aftertax cost savings to determine the total annual benefits.
(Do not round intermediate calculations and round your
answers to the nearest whole dollar.)
j-2. Compute the present value of the total annual
benefits. (Do not round intermediate calculations and round
your answer to the nearest whole dollar.)
k-1. Compare the present value of the incremental
benefits (j) to the net cost of the new equipment
(e). (Do not round intermediate calculations.
Negative amount should be indicated by a minus sign. Round your
answer to the nearest whole dollar.)
k-2. Should the replacement be undertaken?
| No | |
| Yes |
In: Finance
Ivanhoe Leasing Company (lessor) agrees to lease equipment to Sarasota Construction (Lessee) on January 1, 2017. The following information relates to the lease agreement.
(a) the term of the lease is 7 years with no renewal option, and the machinery has an estimated economic life of 9 years.
(b) the cost of the machinery is $653,420 , and the fair value of the asset on January 1, 2017, is $887,406.
(c) At the end of the lease term, the asset reverts to the lessor and has an unguaranteed residual value of $100,000. Sarasota incurs initial direct costs of $1,400 and amortizes all of its leased equipment on a straight line basis. In addition, Sarasota agrees to pay the fixed annual insurance on the equipment of $3,000 to Ivanhoe at the same time as the rental payments.
(d) the lease agreement requires equal annual rental payments, beginning on January 1, 2017.
(e) the collectibility of the lease payments is probable.
(f) Ivanhoe desires an 10% rate of return on its investments. Sarasota's incremental borrowing rate is 12%, and the lessor's implicit rate is unknown to Sarasota.
calculate the amount of the annual rental payment required by Lessor including the fixed insurance payment (hint: calculate annual rental payment without insurance first)
In: Accounting
Square Manufacturing is considering investing in a robotics manufacturing line. Installation of the line will cost an estimated $9.7 million. This amount must be paid immediately even though construction will take three years to complete (years 0, 1, and 2). Year 3 will be spent testing the production line and, hence, it will not yield any positive cash flows. If the operation is very successful, the company can expect after-tax cash savings of $6.7 million per year in each of years 4 through 7. After reviewing the use of these systems with the management of other companies, Square’s controller has concluded that the operation will most probably result in annual savings of $4.9 million per year for each of years 4 through 7. However, it is entirely possible that the savings could be as low as $2.5 million per year for each of years 4 through 7. The company uses a 16 percent discount rate. Use Exhibit A.8.
Required:
Compute the NPV under the three scenarios. (Round PV factor to 3 decimal places. Enter your answers in thousands of dollars. Negative amounts should be indicated by a minus sign.)
1.best case
2.Expected
3. worst case
In: Accounting
In: Accounting
On January 1, 2019, Jameel Company engaged Galadari Engineering Company to construct
a special purpose machinery.Construction began immediately and completed on October 1 ,2019.
To help finance construction , on January 1, 2019 Otaibi issued a $500,000, 3 year 12% note payable
at Emirates Bank on which interest is payable every December 31. $375,000 of the proceeds of the
note was paid to Galadari on January 1, 2019.The reminder of the proceeds was temporarily
invested in short- term marketable securities (trading securities) at 10% until October 1.
On October1, Jameel made a final $125,000 payment to Galadari. Other than the note to Emirates
Bank, Jameel’s only outstanding liability on December 31, 2019 is a 40,000 ,8% 6 year note-
-payable,dated January 1, 2016 on which interest is payble each December 31.
Required:
In: Accounting
Oliver, who owns a construction supply store and sidelines as an engineering consultant, had the following transactions during the year:
Salaries, net of withholding tax of P33,000 and sss/ph/pag-ibig benefits of P11,000 419,560
Hazard pay given by the employer 54,650
Various de minimis benefits (within limits) 56,125
Gross Sales of Merchandise 1,935,600
Disbursements:
Cost of Sales 423,490
Salaries and allowances 325,670
Taxes and licenses, including income tax of P14,000 135,690
Insurance Expense 95,670
Depreciation, including depreciation for household furniture of P7,800 60,530
Bad debts written off, including P35,000 receivable from his brother 120,500
Interest expense, including interest on loan from his father of P14,500 84,680
Business rentals 105,670
Light, water and telephone 258,940
Losses, including losses due to fire of P120,000 covered by insurance 340,520
Charitable contribution, including to victims of the marawi siege for
P135,000 and P300,000 to the national museum 183,530
Miscellaneous expenses, including medical expense of the household staff
For P4,500 and educational expense of a son for P25,000 87,730
Requirement:
Compute for the net taxable income and regular annual income tax of Oliver.
In: Accounting
(MIRR) Star Industries owns and operates landfills for several municipalities throughout the Midwestern part of the U.S. Star typically contracts with the municipality to provide land services for a period of 20 years. The firm then constructs a lined landfill (required by federal law) that has capacity for five years. The $9.8 million expenditure required to construct the new landfill results in negative cash flows at the end of years 5, 10, and 15. This change in sign on the stream of cash flows over the 20 year contract period introduces the potential for multiple IRRs, so Star's management has decided to use the MIRR to evaluate new landfill investment contracts. The annual cash inflows to Star begin in year 1 and extend through year 20 are estimated to equal $4.1 million (this does not reflect the cost of constructing the landfills every five years). Stars uses a 9.6% discount rate to evaluate its new projects, so it plans to discount all the construction costs every five years back to year 0 using this rate before calculating the MIRR.
a). What are the project's NPV, IRR, and MIRR
b). Is it a good investment opportunity for Star Industries? Why or why not?
In: Accounting
Northwood Company manufactures basketballs. The company has a ball that sells for $25. At present, the ball is manufactured in a small plant that relies heavily on direct labor workers. Thus, variable expenses are high, totaling $15.00 per ball, of which 60% is direct labor cost. Last year, the company sold 36,000 of these balls, with the following results: Sales (36,000 balls) $ 900,000 Variable expenses 540,000 Contribution margin 360,000 Fixed expenses 263,000 Net operating income $ 97,000 (5) Refer to the original data. The company is discussing the construction of a new, automated manufacturing plant. The new plant would slash variable expenses per ball by 40.00%, but it would cause fixed expenses per year to double. If the new plant is built, 6. Refer to the data in (5) above. a. If the new plant is built, how many balls will have to be sold next year to earn the same net operating income, $97,000, as last year? b. Assume the new plant is built and that next year the company manufactures and sells 36,000 balls (the same number as sold last year). Prepare a contribution format income statement and Compute the degree of operating leverage.
In: Accounting