Poonawassy Sound (Pty) Ltd (PS) was established three years ago to manufacture electronic components for home...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Poonawassy Sound (Pty) Ltd (PS) was established three years ago to manufacture electronic components for home musical and hi-fi systems. At the end of the three years since inception, the company has an accumulated tax loss of R500 000 even though sales have grown at a consistent rate of 10% per annum. PS is considering an order from Cay Music (Pty) Ltd (CM) to supply them with blue tooth boom boxes for an initial contract period of 3 years. The contract requires that PS purchase special capital equipment for R2 000 000 in order to manufacture the boom boxes. Miss Willis the company accountant has produced the current year's actual income statement together with a 3-year projection of the expected income including the contract should it be accepted. Poonawassy Sound (Pty) Ltd Income and Expenditure Statement 2019 Actual R'000 Sales Variable costs Fixed costs Depreciation Interest Gross profit Under-recovered fixed manufacturing overhead Profit before tax Taxation Profit after tax R'000 4 000 1 600 1 000 2020 Budget R'000 6 400 2 760 1 600 1 140 5 740 360 300 (400) (100) 420 (100) 220 420 You as financial manager needs to determine if the new contract should be accepted. 680 220 2021 2022 Budget Budget R'000 R'000 220 6 800 2 960 1 600 1 140 680 420 7 200 3 160 1 600 1 140 680 620 620 210 410 You gathered the following additional information: 1. The budget for 2020 assumes the sales of "existing components" to the market will increase by 10% at the same selling price. The cost structure of "existing components", including depreciation and interest has been budgeted to remain the same as the actual results for 2019. Sales of "existing components" for 2021 and 2022 have been budgeted conservatively at the 2020 sales level. Increased sales for 2021 and 2022 are due to boom boxes sales only. Variable and fixed cost structure for 2021 and 2022 will remain as shown in 2020. 2. Sales and expenditure for the new contract have been included in the above budgets. If the contract is accepted, the capital equipment required will be financed using debt finance at a cost of 16%, as included above. 3. The capital equipment required for the contract is allowed for tax purposes to be written off in two equal instalments in 2020 and 2021 as allowed by SARS. For accounting purposes the asset has been depreciated in three equal instalments after allowing for the market value of the asset at the end of 2022. Should the contract not be renewed at the end of 2022, the asset will be sold at the expected market value at the end of 2022. 4. You are to assume that there is no taxation time lag. 5. Woking capital equal to 10% of sales value is required to sustain the contract sales. 6. PS plans to sell existing excess equipment with a nil tax value at the end of 2020 for R300 000. The sale has not been included in the budget above. 7. Current company tax rate is 28%. 8. All expenditure and income is assumed to take place at the end of the financial year. All short term capital and long term asset requirements take place at the beginning of the year in question unless otherwise stated. 9. PS has the following Capital Structure: Ordinary shares in issue - 10 000 shares Indefinite debentures coupon rate - 18% R3 000 000 R2 000 000 The ordinary shares have been valued at R180 per share. Similar indefinite debentures have a market cost of 16% per annum. Management is of the opinion that the long term capital structure should be 50% debt to 50% equity. The long term shareholder required return is expected to equal 20%. REQUIRED: 1. Re-produce the budget Income and Expenditure account as shown for the three year period 2020-2023 for the new contract only (you are not required to show the tax payable figure). (6) 2. Calculate an applicable discount rate for the investment decision. (4) Poonawassy Sound (Pty) Ltd (PS) was established three years ago to manufacture electronic components for home musical and hi-fi systems. At the end of the three years since inception, the company has an accumulated tax loss of R500 000 even though sales have grown at a consistent rate of 10% per annum. PS is considering an order from Cay Music (Pty) Ltd (CM) to supply them with blue tooth boom boxes for an initial contract period of 3 years. The contract requires that PS purchase special capital equipment for R2 000 000 in order to manufacture the boom boxes. Miss Willis the company accountant has produced the current year's actual income statement together with a 3-year projection of the expected income including the contract should it be accepted. Poonawassy Sound (Pty) Ltd Income and Expenditure Statement 2019 Actual R'000 Sales Variable costs Fixed costs Depreciation Interest Gross profit Under-recovered fixed manufacturing overhead Profit before tax Taxation Profit after tax R'000 4 000 1 600 1 000 2020 Budget R'000 6 400 2 760 1 600 1 140 5 740 360 300 (400) (100) 420 (100) 220 420 You as financial manager needs to determine if the new contract should be accepted. 680 220 2021 2022 Budget Budget R'000 R'000 220 6 800 2 960 1 600 1 140 680 420 7 200 3 160 1 600 1 140 680 620 620 210 410 You gathered the following additional information: 1. The budget for 2020 assumes the sales of "existing components" to the market will increase by 10% at the same selling price. The cost structure of "existing components", including depreciation and interest has been budgeted to remain the same as the actual results for 2019. Sales of "existing components" for 2021 and 2022 have been budgeted conservatively at the 2020 sales level. Increased sales for 2021 and 2022 are due to boom boxes sales only. Variable and fixed cost structure for 2021 and 2022 will remain as shown in 2020. 2. Sales and expenditure for the new contract have been included in the above budgets. If the contract is accepted, the capital equipment required will be financed using debt finance at a cost of 16%, as included above. 3. The capital equipment required for the contract is allowed for tax purposes to be written off in two equal instalments in 2020 and 2021 as allowed by SARS. For accounting purposes the asset has been depreciated in three equal instalments after allowing for the market value of the asset at the end of 2022. Should the contract not be renewed at the end of 2022, the asset will be sold at the expected market value at the end of 2022. 4. You are to assume that there is no taxation time lag. 5. Woking capital equal to 10% of sales value is required to sustain the contract sales. 6. PS plans to sell existing excess equipment with a nil tax value at the end of 2020 for R300 000. The sale has not been included in the budget above. 7. Current company tax rate is 28%. 8. All expenditure and income is assumed to take place at the end of the financial year. All short term capital and long term asset requirements take place at the beginning of the year in question unless otherwise stated. 9. PS has the following Capital Structure: Ordinary shares in issue - 10 000 shares Indefinite debentures coupon rate - 18% R3 000 000 R2 000 000 The ordinary shares have been valued at R180 per share. Similar indefinite debentures have a market cost of 16% per annum. Management is of the opinion that the long term capital structure should be 50% debt to 50% equity. The long term shareholder required return is expected to equal 20%. REQUIRED: 1. Re-produce the budget Income and Expenditure account as shown for the three year period 2020-2023 for the new contract only (you are not required to show the tax payable figure). (6) 2. Calculate an applicable discount rate for the investment decision. (4)
Expert Answer:
Answer rating: 100% (QA)
1 Poonawassy Sound Pty Ltd Income and Expenditure Statement 2020 Budget R000 2021 Budget 2022 202... View the full answer
Related Book For
Intermediate Accounting
ISBN: 978-1118147290
15th edition
Authors: Donald E. Kieso, Jerry J. Weygandt, and Terry D. Warfield
Posted Date:
Students also viewed these accounting questions
-
The towline exerts force P at the end of the crane boom of length L. Determine the placement x of the hook at A so that this force creates a maximum moment about point O. What is this moment? Unit...
-
At the end of Section 36.4, the following statements were made about an array of N slits. Explain using phasor diagrams, why each statement is true. (a) A minimum occurs whenever is an integral...
-
At the end of its first year of operations, Brianna Company chose to use the revaluation framework allowed under IFRS. Briannas ledger shows Plant Assets $480,000 and Accumulated DepreciationPlant...
-
Apply KCL at the supernode (circled in green), i.e., write i=0 at the supernode (you don't need to solve the equation, but must label the node voltages) 2023 20 V 10 A V2 302 www + Vy - 692 www VI 4 ...
-
At the monthly management meeting, Leslie Smith, president of Mama Fran's Fantastic Foods, was reviewing the April budget report with some satisfaction. "Our actual results are never exactly what we...
-
Indicate whether a debit or credit is necessary to decrease the normal balance of each of the following accounts: a. Buildings b. Interest Revenue c. Bob Norton, Withdrawals d. Bob Norton, Capital e....
-
Wyler Company issued 20,000 shares of \(\$ 10\) par value common stock in exchange for a building with a current fair value of \(\$ 1,000,000\). In recording this transaction, what amount should be...
-
Suppose there are a fixed number of 1,000 identical firms in the perfectly competitive concrete pipe industry. Each firm produces the same fraction of total market output and each firm's production...
-
Should Analysts be Separated from Securities Firms to Ensure No Conflicts of Interest?
-
The East Division of Kensic Company manufactures a vital component that is used in one of Kensics major product lines. The East Division has been experiencing some difficulty in coordinating...
-
The M&M's taglineMelts in your mouth, not in your handwas first introduced in 1949. Invented and patented in 1941, Mars, Inc. creates M&M's using a patented hard sugar coating that keeps chocolate...
-
1.Explain the three methods of corporate level strategy. 2 Explain why the three methods of corporate level strategy is important. Question 2.) This section describes the three types of artificial...
-
Huron Company produces a commercial cleaning compound known as Zoom. The direct materials and direct labor standards for one unit of Zoom are given below: Direct materials Direct labor Standard...
-
Identify 1-2 secondary themes (you can select from these and/or add your own - Affection, Disrespect, Social Class, Disaffection, Rebelliousness, Belonging, Self-Awareness, Self-consciousness,...
-
Linda Leasing Company signs an agreement on January 1, 2025, to lease equipment to Swifty Company. The following information relates to this agreement. 1. 2. 3. The term of the non-cancelable lease...
-
Imagine that an imaginary country has A villages linked by tracks, where a track can be traversed in either direction. For any pair of villages, there is only a set of tracks linking the two...
-
Effective networkers will use informal communication channels, such as social media, alongside more form True False
-
7. Baladna wants to analyze process that includes delivery by suppliers, production inside the company, transportation to to its customers and information systems. Then it also wants to find out...
-
The financial statements of P&G are presented in Appendix 5B. The companys complete annual report, including the notes to the financial statements, can be accessed at the books companion website,...
-
Blue Corp. purchased computer equipment on July 1, 2014, for $21,000. The computer equipment has a useful life of 8 years and a salvage value of $1,000. For tax purposes, the MACRS class life is 5...
-
Explain how estimation of service lives can result in unrealistically high valuations of fixed assets.
-
During 2019, Evans \& Sons, Inc., issued \(\$ 400\) million of zero-coupon bonds, due in 2026. The proceeds from the bond issuance were \(\$ 184.2\) million. Calculate the total interest expense that...
-
The Petaluma Daily Times Corporation (CDT) publishes a daily newspaper. A 52 -week subscription sells for \(\$ 260\). Assume that CDT sells 100 subscriptions on January 1. None of the subscriptions...
-
Clifford Company has just billed a customer for \(\$ 1,100\), an amount that includes an eight percent excise tax and a two percent state sales tax. a. What amount of revenue is recorded? b. Prepare...
Study smarter with the SolutionInn App