Extraordinary gain 80000 1099000 cogs 4800000 3776000

Info icon This preview shows pages 30–39. Sign up to view the full content.

View Full Document Right Arrow Icon
Extraordinary gain 80000 1,099,000  COGS -4800000 3,776,000  Selling expenses -2000000 Admin expense -900000 Interest Exp -211000 Net Income 132000 1,352,050  3,027,800  125,000  4,504,850  1,075,953 
Image of page 30

Info icon This preview has intentionally blurred sections. Sign up to view the full version.

View Full Document Right Arrow Icon
2,365,000  3,440,953  1,063,897  4,504,850  658,000  208,000  1,610,000  2,476,000  175,000  500,000 
Image of page 31
675,000  1,801,000  2,476,000 
Image of page 32

Info icon This preview has intentionally blurred sections. Sign up to view the full version.

View Full Document Right Arrow Icon
E6-2 30,000 @ 8% for 8 years A) 30,000 x .08 x 8 = $19,200 30,000 + 19,200 = 49,200 B) n-8, i-8%, PV-30,000 FV = 55,527.91 C) n-16, i-4%, PV-30,000 FV = 56,189.44 E6-4 A) n-20, 8%, pmt-5,000 FV = 247,114.61 B) n-30, i-10%, PMT-2,500 PV = 25,924.01 C) n-15, i-10%, PMT-2,000 FV = 69,899.46 D) n-6, i-9%, PMT-3,000 PV = 14,668.95 E6-11 A) 15,582 x 10 = 155,820 - 100,000 = 55,820 B) n-10, PV-100,000, FV-155,820 i-9% Use the bank's payment plan because the interest is only 8% instead of 9%. P6-4 500,000 x 46% = 230,000 36,000 x 25% = 9,000 500,000 - 230,000 = 270,000 36,000-9,000 = 27,000 27,000 x 10.60360 = 286,297.20 Chose the payments not the lump sum. P6-6 Years 1-5 6-10 11-30 31-40 Lease (30,000) (30,000) (30,000) (30,000) cost (9,000) (12,000) (12,000) (12,000) profit 60,000  110,000  80,000  (39,000) 18,000  68,000  38,000 
Image of page 33
CF0 - 0 CF1 - (39,000) Frequency - 5 CF2 - 18,000 Frequency - 5 CF3 - 68,000 Frequency - 20 CF4 - 38,000 Frequency - 10 NPV - 66,935.64 This is the least she should accept for purchase of the company. P6-10 Cost of owning 0 1 2 3 4 5 Loan payments -400,000 -350,000 -350,000 -350,000 -350,000 -350,000 Insurance -27,000 -27,000 -27,000 -27,000 -27,000 -27,000 Property taxes -40,000 -40,000 -40,000 -40,000 -40,000 Other -16,000 -16,000 -16,000 -16,000 -16,000 Residual value Net cash flow -427,000 -433000 -433000 -433000 -433000 -433000 PV 2,151,393.35 Leasing Lease payment -270,000 -270,000 -270,000 -270,000 -270,000 -270,000 Lost interest -10,000 -10,000 -10,000 -10,000 -10,000 Net cash flow -270,000 -280,000 -280,000 -280,000 -280,000 -280,000 PV 2,091,803.40 Since the PV is less for leasing that is the option to recommend. P6-1 A B C D E i=  9% 11% 8% 12% 11% n= 3 10 10 8 9 pmt= 0 300,000x9% = 27,000 4,000 5,000 120,000 FV= 240,000 300x1,000 = 300,000- - - PV= ### ### 26,840.33 24,838.20 ### A 185,324.04-100,000 = 85,324.04 B 24,838.20 + 20,000 = 44,838.20
Image of page 34

Info icon This preview has intentionally blurred sections. Sign up to view the full version.

View Full Document Right Arrow Icon
0
Image of page 35
6 7 8 9 10 11 12 -27,000 -27,000 -27,000 -27,000 -27,000 -27,000 -40,000 -40,000 -40,000 -40,000 -40,000 -40,000 -40,000 -16,000 -16,000 -16,000 -16,000 -16,000 -16,000 -16,000 500,000 -83000 -83000 -83000 -83000 -83000 -83000 444000 -270,000 -270,000 -270,000 -270,000 -270,000 -10,000 -10,000 -10,000 -10,000 -10,000 -10,000 -280,000 -280,000 -280,000 -280,000 -280,000 -10,000
Image of page 36

Info icon This preview has intentionally blurred sections. Sign up to view the full version.

View Full Document Right Arrow Icon
E7-2 1 Cash should be reported as $925,000.  The CD is an investment possibly short  The cash advance and the depoist is listed as receivables. 2 Cash should be reported as 500,000 - 17,000 + 1,350 + 300 for a total of 484,65 The bond would be reported as an investment. 3 Cash should be reported as 590,000 + 9,800 for a total of 599,800.  The postda check would be listed as a receivable, postage is supplies, and restricted cash w be listed as a note. 4 Cash should be reported as 42,000 + 48,000 for a total of 90,000.  The NSF has into the receivables. 5 Cash should be reported as 700,000 + 900 for a total of 700,900.  Cash restricte a non-current asset, treasury bills are listed in current assets, but not cash,  Cas advance is listed as a liability and the deposit to the government is a receivable. E7-4 Merchandise purchase 320,000  Less: Ending inventory (70,000) Merchandise sold 250,000  Sales (250,000 x 1.04) 350,000  Less: Collections (198,000) Ledger Balance 152,000  Balance on books 117,000  Difference in ledger and book total 35,000  E7-5 A 1) 6/3 A/R - Arquette Com 2,000           Sales 2,000 6/12 Cash 1,960 Sales discounts (2000 x 2%) 40           A/R - Arquette Com. 2,000 2) 6/3 A/R - Arquette Com 1,960           Sales (2000 x 2%) 1,960
Image of page 37
6/12 Cash 1,960           A/R - Arquette Com. 1,960 B 6/3 A/R - Arquette Com 1,960           Sales (2000 x 2%) 1,960 6/12 Cash 2,000           A/R - Arquette Com. 1,960
Image of page 38

Info icon This preview has intentionally blurred sections. Sign up to view the full version.

View Full Document Right Arrow Icon
Image of page 39
This is the end of the preview. Sign up to access the rest of the document.

{[ snackBarMessage ]}

What students are saying

  • Left Quote Icon

    As a current student on this bumpy collegiate pathway, I stumbled upon Course Hero, where I can find study resources for nearly all my courses, get online help from tutors 24/7, and even share my old projects, papers, and lecture notes with other students.

    Student Picture

    Kiran Temple University Fox School of Business ‘17, Course Hero Intern

  • Left Quote Icon

    I cannot even describe how much Course Hero helped me this summer. It’s truly become something I can always rely on and help me. In the end, I was not only able to survive summer classes, but I was able to thrive thanks to Course Hero.

    Student Picture

    Dana University of Pennsylvania ‘17, Course Hero Intern

  • Left Quote Icon

    The ability to access any university’s resources through Course Hero proved invaluable in my case. I was behind on Tulane coursework and actually used UCLA’s materials to help me move forward and get everything together on time.

    Student Picture

    Jill Tulane University ‘16, Course Hero Intern