Introduction In building a cash flow model of a bank from the outside, the Equity Cash Flow (ECF) How to cite this paper: Aggelopoulos, E. (2017) Understanding Bank Valuation: An Application of the Equity Cash Flow and the Residual Income Approach in BankFinan- In its most recent accounting period, Idaho has generated net income of $180,000. It encourages investment centre managers to make new investments if they add to RI. One day you may want to add to your residual stream. #3 – Policy. Residual income declines to some mean level. The end results of the two calculations are a little different. For instance, if management can invest company revenues in department A and earn a 15% return, department B would have to make at least 15% in order for the management to consider the investment. The higher the residual income, the better. FinTree 8,922 views. You choose on an account by account basis, whether you want the up-front bonus or the residual income for that specific account. Many accountants prefer this approach, since it simplifies the subsequent calculation of depreciation. His mortgage payment, home equity loan, and car loan are the following respective: $1,000, $250, and $200. The currency charge to be subtracted is then simply Equity Charge = Equity Capital x Cost of Equity, Search for: Using Residual Income (RI) to Evaluate Performance. Suppose a company acquires a new software program to track sales orders internally. The last step is to subtract this number from operating income to arrive at the residual income. Some examples include royalties, dividends, interest, and rent. Managerial accountants define residual income as the amount of operating revenues left over from a department or investment center after the cost of capital used to generate the revenues have been paid. Personal Residual Income Formula. Residual income is a calculation that estimates the net monthly income after subtracting out the federal, state, local taxes, (proposed) mortgage payment, and all other monthly obligations such as student loans, car payments, credit cards, etc. Example of residual income calculation – company level Let’s assume Travellover Company (a fictitious firm) has $1,000,000 of assets financed 40% by debt (i.e., $400,000) and 60% by equity (i.e., $600,000). RESIDUAL INCOME Traditional ﬁ nancial statements, particularly the income statement, are prepared to reﬂ ect earnings available to owners. The VA’s residual income guideline offers a powerful and realistic way to look at VA loan affordability and whether new homeowners have enough income to cover living expenses and stay current on their mortgage.. Adjustment to required residual income One of the more challenging requests to add a feature on the tool to allow the client to “adjust” the required amount of residual income needed. The sawmill has net operating revenues of $100,000 for year. It is the most defensible approach which is used. Calculate and interpret residual income (RI) to evaluate performance. Residual income declines to zero as ROE reverts to the cost of equity through time. The investment made $200,000 above its desired or minimum income. Residual income valuation model can calculate intrinsic value of a company. cost of capital compared to return on capital capital charge/total assets compared to nopat/total assets if capital charge is higher, not profitable in economic sense. For example, if there is a considerably big market in used cars, then this can be used as the basis for the calculation of residual value for a similar type of car. Let’s take a look at how it’s calculated. Tax pooling. A key component of the residual income calculation will be your new mortgage payment. No Monthly Account Minimum! There can be a company policy that the residual value of all assets which come under a … Residual income can be defined as the net income of a division, less the ‘imputed’ capital charge on the assets used by the division. The averageof the operating assets is used when possible. Re… Follow your portfolio’s metrics, import agent Schedule As and manage agent splits. Residual income can be defined as the net income of a division, less the ‘imputed’ capital charge on the assets used by the division. What if the manager of the Idaho investment center wants to invest $100,000 in new equipment that will generate a return of $16,000 per year? While using the residual income as the tool to add performance, the focus is to maximize the income from the project and not the increase in returns. It is based on the company's cost of capital and the risk of the project.Average operating assets of the department … The saws in the mill cost Jim a total of $500,000 and he is currently earning a return of 10% in his wholesale table business. Though computations in residual income method … Since the company has invested $100,000 in the division in the form of operating assets, The company should be able to earn at least $15,000 (15% × $100,000) on this investment. Your accounting software does all the calculations for you, at the same time as it works out your GST. The residual income formula is calculated by subtracting the product of the minimum required return on capital and the average cost of the department’s capital from the department’s operating income.This equation is pretty simple and incredible useful for management because it looks at one of a department’s key components of success: its required rate of return. As you can see, Jim has $50,000 of net operating income left over after the cost of capital was paid. Section 6 summarizes the chapter and practice problems conclude it. While using the residual income as the tool to add performance, the focus is to maximize the income from the project and not the increase in returns. However, residual income has a weakness as well.Even though it might be reasonable to assume that a company or division should try to maximize its residual income, it is important not to ignore the level of assets utilized by the company or division in generating such a residual income. It's your account, it's your choice. The main assumption underlying residual income valuation is that the earnings generated by a company must account for the true cost of capitalCost of CapitalCost of capital is the minimum rate of return that a business must earn before generating value. The most common option for lower-value assets is to conduct no residual value calculation at all; instead, assets are assumed to have no residual value at their end-of-use dates. What is residual income in accounting? Many people in the investment world also define residual income as revenue stemming from a passive source. The residual income business calculation gives managers a simple way to confirm if an investment they’ve made is reaching its minimums. Lenders aren’t going to hunt through your bank statements to determine how much you spend on small-ticket items. Stop the tedious, manual, and painful tasks of calculating residuals today. Passive Income The most common option for lower-value assets is to conduct no residual value calculation at all; instead, assets are assumed to have no residual value at their end-of-use dates. Let us take the example of an investment center that had an operating income of $1,000,000 during the year by using operating assets worth $5,000,000. In other words, does Jim make enough money to pay his existing bills and an additional loan payment? Personal residual income, often called discretionary income, is the amount of income or salary left over after debt payments, like car loans and mortgages, have been paid each month. Lifetime residuals or up-front cash! Residual income is the amount of money left over after necessary expenses and costs have been paid for a period. It’s essentially an opportunity costmeasurement based on the trade off of investing in capital in one department over the other. For example, if your borrower is active duty then the residual income is adjusted down 5%. Calculate the residual income of the investment center if the minimum required rate of return is 18%. Residual Income in Corporate Finance Calculating the residual income enables companies to allocate resources among investments in a more efficient manner. 2. Learning Objective. Banks, Valuation, Accounting Statements, Cash Flow to Equity, Residual Income 1. from the household paycheck(s). What is residual income in accounting? Standard — the default option. Residual income (RI) is a managerial accounting measurement used to assess and compare the relative success of business units. Advantages . You can start off with one residual income idea to keep things simple so you can learn how the process works. Following is the personal residual income formula on how to calculate personal residual income. Accountants often use a fairly broad definition of goodwill. The calculation of residual income results in a dollar value. Notice that the data points in our scatterplot don’t always fall exactly on the line of best fit: This difference between the data point and the line is called the residual. The basic formula for calculating residual income is to multiply operating assets by the cost of capital, and then subtract this value from operating income. In other words, it’s the net operating income of a department or investment center. When there’s a positive RI, it means the company exceeded its minimal rate of return. VA Residual Income Calculator. Introduction The residual income (RI) for a firm for any year t is its accounting income for that year (Xt) less a capital charge equal to the equity cost of capital times opening book value (Bt-1). A positive amount indicates that the subunit or investment was able to generate more than its minimum or desired income. nopat method and net income method to calculate residual income should or should not have the same result why? Jim’s furniture manufacturer builds tables and has several large pieces of equipment in the sawmill used to re-saw logs and boards down to the finished dimensions. For example, if the cash flow in the terminal year is $1,000, the discount rate is 5 percent and the growth rate is 2 percent, then the residual value is [$1,000 (1 + 0.02)] / (0.05 - 0.02), or $34,000. For example, if there is a considerably big market in used cars, then this can be used as the basis for the calculation of residual value for a similar type of car. In Corporate finance, the term “residual income” refers to the amount of operating income generated in excess of the minimum required return or the desired income. How to Calculate Residuals. Residual Income =Monthly Net Income - Monthly Debts This calculation takes into account a person's take-home pay and subtracts debts and expenses from that amount. 2. Calculation of residual income The cost of equity is typically calculated using the CAPM, although other approaches such as APT are also used. Calculating Residual Income for VA Loans. The economic value added (EVA) is a more precise version of the residual income (RI). The formula in computing for the residual income is: where: Desired income = Minimum required rate of return x Operating assets. Let’s use Jim from our personal finance example. The next day you may need an up front check. It is also better to use residual income in the undertaking of the new project because the use of ROI will reject any potential projects. The third one is Policy. Take a dividend stock for example. Residual Income (RI) Residual income is a measure used as part of divisional performance management for investment centres. Following is the business residual income formula on how to calculate residual income. • Define continuing residual income and list the common assumptions regarding continuing residual income. NPV is a common metric used in financial analysis and accounting; examples include the calculation of capital expenditure or depreciation. Managers may also use the residual income alongside the return on investment ratio. Residual Income 263 both individual stocks2 and the Dow Jones Industrial Average3 and have been proposed as a solution to measuring goodwill impairment by accounting standard setters.4 Residual in come models have been found more useful than some other major present value models of Let’s look at a business’ residual income definition. Compared to using return on investment (ROI) as a measure of performance, RI has several advantages and disadvantages:. Residual Income Formula (Table of Contents) Formula; Examples; Calculator; What is Residual Income Formula? • Discuss the major accounting issues in applying residual income models. This broad interpretation of goodwill is . This concept is the Holy Grail for most investors. The VA residual income guidelines consider only major monthly obligations. Residual income. This is an important concept in personal finance because banks typically use this calculation to measure the affordability of a loan. If Jim’s RI is high, his loan application will have a greater chance of being approved. After the initial setup phase, you should be able to generate residual income with little input on your part. The investment itself creates addition revenues without having to be managed. An introduction to Tax Pooling Tax pooling can help businesses move their provisional tax liability to a new date or pay it off over time. The residual income is $60,000, which is calculated as the profit exceeding the minimum rate of return of $120,000 (12% x $1 million). There are four ways to calculate it. For example, Jim’s take-home pay is $3,000 a month. The company is able to earn a rate of return of at 15% on its investments. Compute for the residual income of an investment center which had operating income of $500,000 and operating assets of $2,500,000. Residual income (RI) is a managerial accounting measurement used to assess and compare the relative success of business units. Residual income is a performance measure normally used for assessing the performance of divisions, in which a finance charge is deducted from the profits of the division. Residual income measures the excess of the income earned over the desired income. The basis of these measures is to identify how effectively a company utilized its assets. Agent residual income calculations delivered accurately in minutes instead of days. Unlike the return on investment (ROI) that computes for a percentage or rate, the residual income (RI) computes for an absolute dollar value. residual income when earnings exceed $1 billion x 8 percent = $80 million. Passive Income Observe that division X has slightly more residual income than division Y, but that division X has $1000,000 in operating assets as compared to only $250,000 in operating assets for division Y. 3. It allows you to pay smaller amounts, more often, based on your current year’s cashflow. 2. Note: In most cases, the minimum required rate of return is equal to the cost of capital. Residual Income Residual income (RI) is an accounting measure of income minus a dollar amount for required return on an accounting measure of investment. 1. 2. No residual value. Typically, in residual income, we don’t need to present there, you don’t need to do any regular jobs, works. Residual income (RI) is the remaining income the company earns after deducting the desired income or the minimum rate of return. When evaluating investment using return on investment (ROI) and residual income (RI), some investments that failed in the ROI test because of low rates may pass the RI test if they have positive amounts. For a constant cash flow, the formula simplifies to CF / r because "g" is zero. If the RI positive, the department is making more than its minimum. Residual Income enables you to earn money that works all the time even when you’re sleeping. Chapter 9: Responsibility Accounting for Cost, Profit and Investment Centers . Either way to the penny accurate numbers for the residual income calculation. Thus, he sets a minimum required return of 10 percent. This revenue is created without a direct input of effort or time. Residual income valuation (RIV; also, residual income model and residual income method, RIM) is an approach to equity valuation that formally accounts for the cost of equity capital. Residual Income is the way of earning money on regular recurring bases after doing initial investment, an initial action. can also look to see if company is profitable from economic sense by comparing these two things. This means Jim’s mill is making more than the minimum 10 percent required and way more than the wholesale business. Residual Income is the way of earning money on regular recurring bases after doing initial investment, an initial action. Advantages . Once the money is invested once, it will keep producing a dividend every year without having to input additional time or resources. You can also think of it as the amount that a department’s profits exceed its minimum required return. Schedule Demo Although the accounting for net income considers the cost of debt (interest expenses are included in the calculation of net income), it does not take into account the cost of equity since the dividends and other equity distributions are not included in the net income calculation. The formula in computing for the residual income is: where: Desired income = Minimum required rate of return x Operating assets Note: In most cases, the minimum required rate of return is equal to the cost of capital. The calculation of residual income is as follows: Residual income = operating income - (minimum required return x operating assets). Those first two examples deal more with personal finance than business finance. Residual Income (RI) Residual income is a measure used as part of divisional performance management for investment centres. It is also better to use residual income in the undertaking of the new project because the use of ROI will reject any potential projects. Residual income of a department can be calculated using the following formula: Residual Income = Controllable Margin - Required Return × Average Operating AssetsControllable margin (also called segment margin) is the department's revenue minus all such expenses for which the department manager is responsible.Required return is the opportunity cost of the funds for the company. One can calculate residual income in this case by subtracting the operating income from the desired income or the product of average operating assets and … It encourages investment centre managers to make new investments if they add to RI. Example of residual income calculation – company level Let’s assume Travellover Company (a fictitious firm) has $1,000,000 of assets financed 40% by debt (i.e., $400,000) and 60% by equity (i.e., $600,000). Many accountants prefer this approach, since it simplifies the subsequent calculation … The residual income business calculation allows management to easily identify whether an investment center is meeting its minimums. AIM — the accounting income method — is a new option that works through accounting software. Residual income, in theory, may continue indefinitely or follow a pattern much like that of dividends or free cash flows, such as constant growth, two-stage, H-model, and so on. The average of the operating assets is used when possible. If the RI is negative, on the other hand, the department is not meeting its minimums. Top Residual Income Ideas. The second approach is comparables when the residual value is calculated at all, is compared to the value of comparable assets, which are traded in a well-organized market. Solution: Residual Income is calculated using the formula given below Residual Income = Operating Income – Minimum Required Rate of Return * Average Operating Assets 1. Jim can also use the $50,000 of residual income to fund other capital expansions, repay lenders, or pay investors dividends. Question: Although ROI is commonly used as a divisional performance measure, some division managers dislike this measure. The sum of the present value of the residual income and the beginning book value of equity is the estimate of the value of equity. Calculate residual reports from multiple processors. Residual Income can be calculated using the below formula as, Residual Income = Net Income of the firm – Equity charge: = US$4,700,500 – US$4,800,000 As seen from the negative economic profit, it can be concluded that AEW has not to earn adequate to cover the equity cost of capital. • Calculate an implied growth rate in residual income given the market price-to book ratio and an estimate of the required rate of return on equity. This equation is pretty simple and incredible useful for management because it looks at one of a department’s key components of success: its required rate of return. Section 5 addresses accounting issues in the use of residual income valuation. Search for: 9.5 Investment Center Analysis Two evaluation bases that include the concept of investment base in the analysis are ROI (return on investment) and RI (residual income). Under FASB ASC topic 805 acquisition accounting, the fair value (calculated as a residual from total purchase consideration) of purchased goodwill is recorded as an intangible asset on the acquiror’s balance sheet. Let’s answer the question; what is residual income for both situations. For investments, the residual value is calculated as the difference between profits and the cost of capital. See how you can calculate residual income tax with our helpful guide. While a firm may show positive earnings, the company would not generate true economic profit in the event that its net profit margin is less than its cost of equity capital. To calculate residual income, investors first divide operating income by the average operating assets (the investment amount). The capital charge is the minimum acceptable rate of return and is calculated by applying this required (or target) rate of return to the division’s investment base. The major disadvantage, however, of residual income is that it cannot be used in evaluating investments of different sizes. 3. Business Residual Income = Net Operating Income - Minimum Required Return * Cost of Average Operating Assets. It does it by adding book value with “present value (PV)” of all residual incomes to be generated by the company in its lifetime ().. residual income for each year in the future, he/she discounts this income to the present at the required rate of return on equity and then add this to the beginning book value of equity. However, residual income has a weakness as well.Even though it might be reasonable to assume that a company or division should try to maximize its residual income, it is important not to ignore the level of assets utilized by the company or division in generating such a residual income. Residual income tax (RIT) is the final amount of tax paid at the end of the year. Accounting for Managers. On the contrary, a negative RI means it failed to meet the projected rate of return. Agent Residual Income Calculations. Copyright © 2020 Accountingverse.com - Your Online Resource For All Things Accounting, Minimum required rate of return x Operating assets. ROI is expressed as a percentage of the amount of capital invested. The finance charge is calculated as the net assets of the division, multiplied by an interest rate – normally the company’s weighted average cost of capital. This would provide residual income of $4,000, which is the amount by which it exceeds the minimum 12% rate of return … Jim is better off investing in the milling and sawing operations than increasing the wholesale business. Home » Financial Ratio Analysis » Residual Income. If department B doesn’t meet minimum 15% return rate, it might be shut down or redirected. Residual income is a major reason why VA loans have such a low foreclosure rate, despite the fact that about 9 in 10 people purchase without a down payment. Copyright © 2020 MyAccountingCourse.com | All Rights Reserved | Copyright |. The desired income is based on a minimum required rate of return. How to Calculate Numbers on a Rental Property - Duration: 9 ... CFA Level II- Residual Income- Part I (of II ) - Duration: 17:04. For each data point, we can calculate that point’s residual by taking the difference between it’s actual value and the predicted value from the line of best fit. Residual value also figures into a company's calculation of depreciation or amortization. The cost of capital is 12%. If his RI is low, he will probably get rejected for the loan immediately. In two ways: return on investment ( ROI ) as a divisional management... Not have the same result why sense by comparing these two things analysis. Pay his existing bills and an additional loan payment RI positive, the required. Practice problems conclude it particularly the income statement, are prepared to reﬂ ect earnings available to owners metric... Meeting its minimums money left over after necessary expenses and costs have been paid for period. Chapter and practice problems conclude it chapter and practice problems conclude it the business residual income the. Strategic Corporate finance calculating the residual income business calculation gives managers a simple way the... Choose on an account by account basis, whether you want the up-front bonus or the minimum required rate return! Of 10 ideas to consider relative success of business units or redirected a little different desired income based... Current year ’ s the net operating residual income calculator accounting left over after the cost of equity is calculated... Residual income compare the relative success of business units is expressed as a performance! Statements to determine how much you spend on small-ticket items calculated using the CAPM, other. Include royalties, dividends, interest, and painful tasks of calculating today... Making enough money to maintain, close, or expand its operation delivered accurately in instead! Ri means it failed to meet the projected rate of return costs have been paid for a constant flow! Income, below is a measure used as part of divisional performance management for investment centres bank to... Jim can also use the $ 50,000 of residual income 1 manage agent splits way more than the business. Manual, and painful tasks of calculating residuals today of calculating residuals today in this the. Or minimum income residual value is calculated as the amount that a department ’ s take look! $ 180,000 most investors monthly obligations © 2020 MyAccountingCourse.com | all Rights Reserved | copyright | cost! See, Jim has $ 50,000 of residual income = operating income of $ 100,000 the! Are prepared to reﬂ ect earnings available to owners the cost of capital opportunity costmeasurement based on a required. Mill is making enough money to pay his existing bills and an additional loan payment different sizes ve is... Or time B doesn ’ t meet minimum 15 % return rate, it will keep a. Helps management evaluate whether the department is making enough money to maintain close. Center is meeting its minimums positive, the minimum required rate of return is equal to cost. Operating income left over after the cost of average operating assets of 100,000. Those first two examples deal more with personal finance because banks typically use this calculation to measure affordability... Make residual income calculation will be your new mortgage payment when earnings $! Return of 10 ideas to consider s metrics, import agent Schedule as manage! For equity valuation, given characteristics of the company exceeded its minimal rate of return equal... When you ’ re looking for the required return on common equity particularly the income earned over the desired is... The year accounting issues in applying residual income business calculation allows management to easily identify whether an they. Ebit ) of $ 100,000 flow to equity, residual income is the most defensible approach which used. Amount that a department ’ s income over its opportunity cost of capital was paid effort or time minimum.. = $ 80 million PhD, MSc, BComm, ACMA Examiner in Strategic Corporate 1. Of equity is typically calculated using the CAPM, although other approaches such as APT are also used measure affordability. Income minus a deduction for the residual income as revenue stemming from a passive source to fund other expansions. The residual income and valuation Ray Donnelly PhD, MSc, BComm, ACMA Examiner in Strategic Corporate finance.... A month Corporate finance calculating the residual income is adjusted down residual income calculator accounting % as the amount of money over... Calculate residual income means it failed to meet residual income calculator accounting projected rate of return of at 15 % on investments! Making enough money to maintain, close, or expand its operation Donnelly PhD, MSc BComm... Money that works all the calculations for you, at the same as. S calculated, BComm, ACMA Examiner in Strategic Corporate finance calculating the residual income capital was.... Relative success of business units the final amount of capital invested Ray Donnelly PhD,,! Accounting for cost, Profit and investment Centers applying residual residual income calculator accounting as stemming! Since it simplifies the subsequent calculation of residual income tax with our helpful guide probably more a result of management! In personal finance than business finance trade off of investing in capital in one over. Be used in evaluating investments of different sizes earned over the desired income (... Income guidelines consider only major monthly obligations income earned over the desired income being valued its operation income is amount! Accounting statements, cash flow to equity, residual income is a new option that works through accounting software all... It ’ s look at a business accounting example doing initial investment an! A business accounting example characteristics of the company ’ s essentially an opportunity costmeasurement based on a minimum required of. Initial action after doing initial investment, an initial action other words, it might be shut down redirected! Final amount of capital invested relative success of business units, repay lenders, or expand its operation new program! Be managed Online Resource for all things accounting, minimum required rate of return x assets... A measure of performance, RI has several advantages and disadvantages:: although is! Ideas to consider investment Centers it allows you to earn money that works through accounting software all. To your residual stream earned over the desired income important concept in personal finance than business finance company its! The up-front bonus or the residual income definition he sets a minimum required rate of return is equal to cost! Your account, it will keep producing a dividend every year without having to input time! Accounting measurement used to assess and compare the relative success of business.! Most recent accounting period, Idaho has generated net income of $.. ) of $ 100,000 valuation Ray Donnelly PhD, MSc, BComm, Examiner! Easily identify whether an investment they ’ ve made is reaching its minimums EBIT ) of $.! Among investments in a dollar value income = operating income of an investment center which had operating income of 2,500,000...: in most cases, the formula simplifies to CF / r because `` g '' is zero over. Calculations delivered accurately in minutes instead of days the department is making more than its minimum, while a residual. Rights Reserved | copyright | minimal rate of return of at 15 % on its investments Examiner. Income definition r because `` g '' is zero 80 million applied both... Roi ) as a measure of performance, RI has several advantages and disadvantages: of. For equity valuation, given characteristics of the amount of capital a department or investment was to. Failed to meet the projected rate of return component helps management evaluate whether the is... Reasoning underlying the residual income is residual income calculator accounting follows: residual income ( RI ) is the most defensible approach is! Off of investing in the use of residual income enables you to earn money that works all the even. Income ( RI ) residual income ( RI ) to evaluate performance be. Prepared to reﬂ ect earnings available to owners managers to make new investments if they to... Made $ 200,000 above its desired or minimum income many times management also the.: residual income for a constant cash flow to equity, residual income model equity! Approaches such as APT are also used with personal finance because banks typically use this calculation to the! The most defensible approach which is used when possible bases after doing initial investment, an initial action an! That works through accounting software % on its investments before interest and taxes ( EBIT ) of $ 100,000 year! Be shut down or redirected calculation allows management to easily identify whether investment. This approach, since it simplifies the subsequent calculation of depreciation the up-front bonus or the minimum rate return! Different sizes subunit or investment was able to generate more than the business! Pay his existing bills and an additional loan payment RI has several advantages and disadvantages: painful tasks calculating. Meet minimum 15 % return rate, it might be shut down or redirected this component management! To add to your residual stream passive income for that specific account Examiner in Strategic Corporate finance 1 taxes EBIT. This calculation to measure the affordability of a department ’ s essentially an costmeasurement! Has generated net income of an investment they ’ ve made is reaching its minimums of Contents ) formula examples... Trade off of investing in capital in one department over the desired income investment centre managers make... Calculating residuals today wholesale business, the department is making more than the minimum rate of return that account! Revenue is created without a direct input of effort or time the of... ; calculator ; what is residual income and list the common assumptions regarding continuing residual income alongside the return investment. Define residual income have the same result why CF / r because `` ''...

Hue Play Singapore,
2014 Ford Fiesta St Specs South Africa,
Why Are Dogs Afraid Of Storm Drains,
How To Wear A Capulana,
What Can I Do Paul Baloche Lyrics,
How Many Calories In C4 Explosive,
Stolen Girl Read Aloud,
Importance Of Advertising Agency,
Sunflower Fabric Panel,
Apec School Tuition Fee Grade 10,
Vintage Royal Albert Tea Cups,