Juggernaut



juggernaut Module 1 If you always do what you always did, you’ll always get what you always got.“But I think that there’s no magic to evaluating any financial asset. A financial asset means, by definition, that you lay out money now to get money back in the future. If every financial asset were valued properly, they would all sell at a price that reflected all of the cash that would be received from them forever until Judgment Day, discounted back to the present at the same interest rate.”Warren BuffettSo what we will be doingThe SyllabusBe ever so careful with the homework…………………………We are very highly ranked and that ______________________________________Successful people don’t justify, they a_______ the c_________________ of their a___________s.Don’t even think about using your phone. If there is an emergency coming, let me knowDisrespect will not be tolerated.The Pedagogy What your brains wants above all else is to ________________!Your Brain Front Brain Back Brain Decisions What we know ConsequencesLong-term memory PredictingEmotions related to experiences CreatingLanguage Tomorrow! Yesterday!Learning depends on experience, but it also requires reflection, developing abstractions, and active testing of our abstractions. Often we will almost skip the reflective stage, and try a shortcut to an idea or even an action. AoCtB-Sensory input goes primarily to the back half of the brain. It is where long-term memory is. It is about the past.-The front integrative cortex is about the future. It is where we develop ideas and abstract hypotheses. Things are weighted here. It is where we take charge. AoCtBHow do I learn? I grope. A. EinsteinCognition requires: Works or doesn’t (Modify Knowledge) Try it Matches (Or Create Structures) What if? (Hypothesis)And we have such a challenge because what you know now, you _________________________. Only you can _____________________________.AoCtB refers to The Art of Changing the Brain, James Zull, Stylus Publishing 2002Ohhhh -about asking questions--- Neils BohrWe start……………………..Accounting Equation: Assets = Liabilities + Owners’ EquityWe are going to start a corporation to sell hot dogs in a cart on the corner of Court and Union. We form a corporation, Hot Dogs, Inc. and you, and everyone in the class invests $100 and we each get one share of stock for that $200. Assume there are 10 of us. We elect a Board of Directors, a COO and start to do business. First we borrow $10,000 from the bank and buy a new cart for that amount. Next we buy 1,000 dogs and 1,000 buns. Dogs cost .15 and buns are .05 each. For our first month, we sell 900 dogs for $2 each. We pay our worker $600 and our other expenses are $300. How did we do? Are we rich yet? Was it a good investment? We are going to start a corporation to sell hot dogs in a cart on the corner of Court and Union. We form a corporation, Hot Dogs, Inc. and you, and everyone in the class invests $100 and we each get one share of stock for that $200. Assume there are 10 of us. We elect a Board of Directors, a COO and start to do business. First we borrow $10,000 from the bank and buy a new cart for that amount. Next we buy 1,000 dogs and 1,000 buns. Dogs cost .15 and buns are .05 each. For our first month, we sell 900 dogs for $2 each. We pay our worker $600 and our other expenses are $300. How did we do? Are we rich yet? Was it a good investment? Assets = Liabilities +Owners' Equity CASH????+ ----? +--+???????????????????????????????????????????????????????????????????????????????????????????????????Earnings Per ShareThe matching concept is: Expenses must be _______________________________________________ _______________________________________________.How would the Hot Dog Inc. financials have changed if we owed our worker $100 at the end of January for work she did the last week of the month?Seems appropriate------ The last thing Osama bin Laden saw on this earth was an American soldier with a gun.Professional Tip: First Rule of the negotiator F_________ and S__________Professional Tip: Be D_________. Both in speech and in actionPush through the discomfortNo elephants in the room here!!epiphany Module #2 When mom’s on a diet,redoubt everyone’s on a diet.From the following information for Mater, Inc., prepare the financial statements for the year ending December 31, 2019.Cash58,000 Common Stock50,000 Accounts Receivable15,000 Retained Earnings324,000 Inventory80,000 Sales410,000 Building200,000 Cost of Goods Sold200,000 Equipment100,000 Salary Expense50,000 Accumulated Depreciation20,000Rent Expense36,000 Security Deposit3,000 Depreciation Expense10,000 Accounts Payable12,000 Office Expense10,000 Salaries Payable4,000 Interest Revenue1,000 Taxes Payable6,000 Interest Expense5,000 Note Payable, Long-Term40,000 Income Tax Expense30,000 Mater Inc. declared and paid a $5,000 dividend in 2019. The beginning Common Stock was $40,000 and beginning Retained Earnings was $259,000.From the following information for 2019 for CoJo, Inc. prepare Financial Statements. Assume a December 31 year end.Accounts Payable $200,000 Accounts Receivable 80,000Accumulated Depreciation46,000Advertising Expense19,000Building300,000Cash172,000Common Stock300,000Cost of Goods Sold500,000Depreciation Expense20,000Equipment140,000Interest Expense5,000Inventory120,000Notes Payable, Long-Term100,000Patent50,000Rent Expense96,000Retained Earnings201,000Sales900,000Salaries Payable6,000Salary Expense160,000Tax Expense30,000Taxes Payable9,000 Cojo, Inc. issued 200 shares of common stock on September 30, 2019. There were 1,000 shares of common stock outstanding at the end of 2018. The company declared and paid a $10,000 dividend during 2019. The beginning Common Stock was $240,000 and the beginning Retained Earnings was $141,000.Some Miscellaneous ItemsTypes of Income StatementsC___________________ or multi-step S___________ S_________What is Working Capital?Net Working CapitalSo…..An Income Statement is _________________________________________________________________Revenues are ________________________________________________________________Expenses are _________________________________________________________________Another name for the Income Statement is the ____ & _____ or ______________& ___________.And the phrase ___________ _____ ___ ______ ___________ ________ comes from this.A Balance Sheet is _____________________________________________________________________We classify the Balance Sheet into sections or categories. Usually this segregation is done according to L_____________________ on the Asset side and when they ______________ b__ p________ on the liability side.An Asset is ___________________________________________________________________________On the Asset side we have C ____________ A_____________ and other categories such as F_____________ A____________ and O___________ A___________A Liability is _________________________________________________________________________And on the Liability side of the Balance Sheet we have C___________________ L___________________L___________________ L___________________and maybe O___________________ L___________________Owners’ Equity is _________________________________Two types of capital C_____________________________ and E_____________________ which is termed R___________ E___________ in a corporation A dividend is _______________________________________________________________.Rule of the Professional: Second Rule of the Successful executiveBe ________________________________ (It is ok to fake it!!----------------, but-never, never, ever be w__________ W____________!!)Modules # 1 &2 HomeworkI was taught that the way of progress is neither swift nor easy. Madame Marie CurieProblem 1From the following information for McStuffin Co. for the year ended 12/31/19, prepare the Financial Statements. There were 100 shares of common stock issued on April 1, 2019 and a dividend of $5,000 was paid on November 30, 2019. Beginning Common Stock was $9,000 and beginning Retained Earnings was $57,500.Advertising Expense $ 1,000Rent Expense 12,000Cash 47,000Retained Earnings 63,000Common Stock (1,000 shares) 10,000Sales 85,000Cost of Sales 40,000Tax Expense 4,500Inventory 25,000Utilities Expense 2,000Note Payable, Long-term 20,000Wage Expense 10,000Interest Expense 5,000 Land20,000Goodwill 10,000 Wages Payable 1,000 Accounts Payable 8,000 Problem 2From the following information for John & Debbie’s Production Company for the year ended 12/31/19, prepare Financial Statements. The company issued 1,000 new shares of common stock for $10,000 on May 1, 2019 and declared and paid dividends of $2,000 in 2019. Beginning Common Stock was $90,000 and the beginning Retained Earnings was $90,600. Accounts Payable 50,000Interest Expense 8,000Accounts Receivable 40,000Note Payable, Long-Term 80,000Advertising Expense 5,000Rent Expense 36,000Cash 50,000Retained Earnings 134,000Common Stock (10,000 Shares) 100,000Sales 200,000Cost of Sales 72,000Tax Expense 18,600Inventory 60,000Utilities Expense 5,000Land 200,000Wage Expense 10,000Patent 20,000Wages Payable 6,000Read & study pages 16 and 17_________________________________________________________________________EPS for Bella (Problem on next page)100,000/ 2/12 X 6,000 + 3/12 X 8,000 + 1/12 X 12,000 + 6/12 X 16,000 = 100,000/12,000= $8.33ONLY THOSE WHO HAVE THE PATIENCE TO DO SIMPLE THINGS PERFECTLY WILL ACQUIRE THE SKILLS TO DO DIFFICULT THINGS EASILYFrederick SchillerCalculating Weighted Average Earnings Per ShareEarnings Per Share (EPS)Types of EPS Basic DilutedBasicEPS = Net Income Weighted Average Number of Shares OutstandingWeighted Average EPSGreges Corporation had net income for 2019 of $100,000. At the beginning of the year they had 10,000 shares of common stock outstanding. On April 1 they sold 4,000 shares to the public. On October 1, they sold 3,000 more shares. At December 31st, they had total assets of $1,000,000 and total Liabilities of $600,000. Calculate the EPS. $100,000 1(3/12 X 10,000)+ (6/12 X 14,000) + (3/12 X 17,000)= 7.27For 2019, Bella Company earned $100,000. The company had 6,000 shares outstanding on January 1, sold 2,000 shares on March 1 and sold 4,000 shares on June 1 and another 4,000 on July 1. Calculate the EPS for Bella. (Answer is on previous page.)Debits, Credits and Related EnigmasChristine E. KirchDavid P. Kirch The BasicsDebit and credit are simply a way of keeping track of what happens in a business. It is the quintessential element of what is known as double entry bookkeeping. For this class you do not really need to understand everything about bookkeeping, you just need to be able to create enough rules for yourself that you can get by. Each business transaction is recorded using specific rules. These rules fall under the general category we call “Debit and Credit”. Using these rules we keep track of the financial transactions that affect the business. First, we will review the stuff we talked about earlier when we introduced accounting. Remember the basic accounting equation for keeping track of transactions is: ASSETS = LIABILITIES + OWNERS’ EQUITYA lot of beginning textbooks like to say that the assets equal claims against those assets. In other words, if you put $20,000 of your own money in a business, then you increase cash by $20,000 and you have a claim against that $20,000.ASSETS = LIABILITIES + OWNERS’ EQUITY 20,000 = 20,000But now we are going to modify this by saying that we divide each category or account into two sections as follows: Assets = Liabilities + Owners’ Equity 5551170-2540003293745-254000988695-254000 + - - + - +Notice that we “plus” the assets on the left side and “minus” them on the right and that we “plus” the liabilities and owners’ equity on the right side and “minus” them on the left. In this way our equation of A = L + O/E is always in balance because our right side always equals our left side. Huh? Consider the transaction where you started the business. (We call these T-accounts for obvious reasons!)55511701955800031794451955800079819519558000 Assets = Liabilities + Owners’ Equity + - - + - + 20,000 20,000Instead of saying plus and minus, we are going to use the words debit and credit. The word debit simply refers to the left side of an account. The word credit simply refers to the right side of an account. ~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~So we can now say that assets are increased by debits and decreased by credits. Liabilities and owners’ equities are increased by credits and decreased by debits.If all we wanted to keep track of was the totals of the assets and the liabilities and the owners’ equity, the above method would suffice. While this works, simply having just the three totals doesn’t provide enough information to be useful for decision-making. We probably will want or need to know how much of the assets is in cash and how much is in inventory. Therefore, we want to break the assets down into categories or “accounts”. Further, we will break down our main categories of Assets, Liabilities and Owners’ Equity into more descriptive sub-categories. ASSETS = LIABILITIES + OWNERS’ EQUITY50653951746250061722017462500 Cash Owners’ Investment Debit Credit Debit Credit 20,000 = 20,000Now assume your new company borrows $10,000 from the bank. You have an increase in the asset cash of $10,000 and an increase in the liability (or claim against assets) bank loan payable of $10,000. ASSETS = LIABILITIES + OWNERS’ EQUITY Cash Bank Loan Payable Owners’ Investment52082700002798445000617220000 Debit Credit Debit Credit Debit Credit20,000 = 20,00010,000 = 10,000 _________________30,000 = 10,000 + 20,000Next, your company spends $15,000 for inventory. ASSETS = LIABILITIES + OWNERS’ EQUITY53701951682750035509201682750019316701682750050292016827500 Cash Inventory = Bank Loan Owners’ Investment Debit Credit Debit Credit Debit Credit Debit Credit20,000 = 20,00010,000 = 10,000 15,000 15,000 ______________ 15,000 15,000 = 10,000 20,000 Notice that we credited cash $15,000 and debited $15,000 to inventory. We used one asset (cash) to purchase another type of asset (inventory). Note also that the $15,000 balance in cash is the $30,000 debit total minus the $15,000 credit total. As a final step to this stage of the accounting process, we introduce the process of journalizing or, preparing journal entries. Journal entries are simply a written record of the transaction. For instance, when we started the business above, our journal entry would have been: DR CRCash 20,000 The debit Owners’ Investment 20,000 The creditTo record initial receipt of cash from the owner. The explanation of what the journal entry is recording.Note that we usually put the debit account name first and the debited account names are indented to the left. Debits are abbreviated dr. We then put the amount in the dr column, which is the left column. Next we put in the credit account name, indented to the right and the amount in the credit column, which is the column on the right. (Credits are abbreviated cr). After the journal entry, we write a short description or explanation of the transaction the journal entry is recording.Now let’s try and put all this together.PROBLEM:It is January 1, 2020. You and I have decided to go into the business of selling DVDs. I heard from a friend that there is an excellent teacher at UCGA University who explains debit and credit so anyone can understand it. And she does it in exactly two hours. I have arranged with a studio near the University to tape her lecture. They will then produce the videos and sell them to us for $10 each. We will be the exclusive distributor of the DVD- Debit for Dummies. The studio which tapes the lecture will take care of paying the prof a royalty and has the equipment to make all the DVDs we want. We have decided to operate as a corporation- The Chillicothe Learning Company. I will put $9,000 in the business for 9,000 shares of stock. You are a little short right now so you will put only $1,000 in the business for 1,000 shares of stock. You will run everything and give me monthly financial statements. You will receive a salary of $3,000 per month. The following things happened in January. Remember, you must keep track of everything and report to me monthly.First we will start by writing down what happened. We write this down in a special form or what we call journalizing the transaction. You know that assets must equal liabilities + owners’ equity. For this transaction we increase our assets by $10,000 and increase owners’ equity by $10,000. The journal entry to record the above transaction would look like: Dr. Cr.(1) Cash 10,000 Common Stock 10,000 To record issuing capital stock in exchange for cash. The next step in the recording process is to post the amounts to their respective accounts. This recording process, the taking of the numbers from the journal to the T-Accounts is called posting. After posting, the T-Accounts would look like:40271701720850077914517208500 Cash Common Stock Dr. Cr. Dr. Cr.(1) 10,000 10,000 (1)January 1: While we were at the bank we borrowed $6,000 which we agreed to repay in two years. The loan carries interest at 12% which we will pay at the end of each year. Dr. Cr.(2) Cash 6,000 Note Payable-Bank 6,000 To record the loan from the bank.Our T-accounts look like:46653451587500024841201587500077914515875000 Cash Note Payable-Bank Common Stock Dr. Cr. Dr. Cr. Dr. Cr.(1) 10,000 6,000 (2) 10,000 (1)(2) 6,000_________ 16,000January 5: We purchased 1,250 DVDs with cash. Dr. Cr.(3) Merchandise Inventory 12,500 Cash 12,500 To record purchase of inventory 1,250@$10.The T-accounts will look like: Merchandise Note Payable Cash Inventory Bank Common Stock 5160645-3810003646170-3810002255520-381000685800-381000 Dr. Cr. Dr. Cr. Dr. Cr. Dr. Cr.(1)10,000 12,500 (3) (3) 12,500 6,000 (2) 10,000 (1)(2) 6,000_______ 16,000 12,500 3,500685800000January 31: We sold 900 DVDs for $20 each during the month of January. We paid your salary of $3,000, rent of $1,000, utilities of $350 and advertising of $250. Dr. Cr.(4) Cash 18,000 Sales 18,000 To record January sales.(5) Cost of Goods Sold 9,000 Merchandise Inventory 9,000 To record the cost of the sales for January. (6) Salary Expense 3,000 (These could have Rent Expense 1,000 been have been Utilities Expense 350 recorded as separate Advertising Expense 250 journal entries. This Cash 4,600 is what is known as To record expenses paid with a compound journal cash in January. entry.)Sales and expenses are special accounts in the owners’ equity section of the balance sheet. Revenues (sales) increase owners’ equity and expenses decrease owners’ equity. (We will go into the why of this later). Expenses are increased by debits and revenues, or sales, are increased by credits. 57797701663700041986201663700025126951663700073152016637000 Cash Merchandise Inventory Note Payable-Bank Common Stock Dr. + Cr. - Dr. + Cr. - Dr. - Cr. + Dr. - Cr. +(1) 10,000 12,500 (3) (3) 12,500 6,000 (2) 10,000 (1)(2) 6,000 9,000 (5)(4) 18,000 ____________ 4,600 (6) 12,500 9,000 34,000 17,100 3,500 16,900 562356017653000406146017653000406146017653000 4701540296418000 Sales 6263640297180000Cost of Goods Sold Dr. - Cr. + Dr. + Cr. - 18,000(4) (5) 9,000 565404016700500413004016700500 4770120369570000 Salary Expense 6294120371094000Rent Expense 413004013589000 Dr. + Cr. - Dr. + Cr. - (6) 3,000 (3) 1,000566610516637000413067516637000 4770120443484000 Utilities Expense 6316980440436000Advertising ExpenseDr. + Cr. - Dr. + Cr. - (6) 350 (6) 250Some final notes concerning T-Accounts and Journal Entries. All accounts that eventually wind up on the balance sheet (Cash, Merchandise Inventory, Note Payable - Bank and Common Stock are termed real accounts. All the accounts that end up on the income statement are called temporary accounts. At the end of each year, the temporary accounts are closed to a balance sheet account called Retained Earnings. This closing process allows us to keep track of only the current year’s sales and expenses. This allows the data to be much more relevant to decision makers. If we assume that the above transactions were for the whole year instead of just of the month, then our closing entry would be: (7)Sales 18,000 COGS 9,000 Salary Expense 3,000 Rent Expense 1,000 Utilities Expense 350 Advert Expense 250 Retained Earnings 4,400To close the temporary accounts for the year Retained Earnings is an owners’ equity account where we accumulate the earnings for each year. Note that after you post the above entry, all the temporary accounts (Sales, Cost of Goods Sold, Salary Expense, Rent Expense, Utilities Expense and Advertising Expense) would now have -0- balances. They are ready to begin accumulating the data for the next year.From these balances now, can you construct an Income Statement, Statement of Owners’ Equity and Balance Sheet? (Try it and then check the next page) Our DVD, Inc. Income Statement For the Month Ended January 31, 2020Sales $ 18,000 Cost of Goods Sold 9,000Gross Margin 9,000 Operating Expenses: Salary Expense 3,000 Rent Expense 1,000 Utilities Expense 350 Advertising Expense 250 Total Operating Expenses 4,600 Net Income $ 4,400 Earnings Per Share $ 0.44 Our DVD, Inc. Statement of Owners’ EquityFor the Month Ended January 31, 2020Common Stock Retained Earnings Totals Beginning Balances, January 1, 2020 $ 0 $ 0 $ 0Common Stock Issued 10,000 10,000Net Income 4,400 4,400Less: Dividends Declared ( 0) (0)Ending Balances, January 31, 2020 $ 10,000 $ 4,400 $ 14,400 Our DVD, Inc. Balance Sheet January 31, 2020 AssetsLiabilitiesCurrent AssetsCurrent Liabilities Cash $16,900 None Merchandise Inventory 3,500 Total Current Liabilities $ -0- Total Current Assets 20,400 Long-Term Liabilities Note Payable-Bank 6,000 Fixed Assets Total Liabilities 6,000 None 0 Owners’ EquityCommon Stock $10,000 Other Assets Retained Earnings 4,400 None 0 Total Owners’ Equity 14,400 Total Liabilities and Total Assets $ 20,400 Owners’ Equity $ 20,400 (Note the only time that Retained Earnings and Net Income will be the same is after the first year of operations). Module #3 The concept of future value: If you have $100 today and put it in a bank, how much will you have in the future?|------------------------------------------------------------------------------------| In order to put this concept to practical work, I need to knowwhen in the future are you talking____________________________3) ____________________________a) So you have $100 today, the bank pays annual interest of 10%, how much will you have in one year?b) Two years?c) One year and the bank pays interest at 10% compounded semi-annually?Interest is normally stated on an _________________ basis. d) If you have $1,000 today, how much will you have in 2 years, 12% interest, compounded quarterly?The formula for FV is The n is the number of ________________________________________________________.If I put $100 in the bank today, the bank pays interest semi-annually at 8% how much will I have in one year?If I put $100 in the bank today, the bank pays interest quarterly at 12%, how much will I have in one year?NEWDebits and CreditsThe Hot Dog Stand …January 1, 2020…We formed a corporation, Hot Dogs, Inc., and you and everyone in the class invested $300 each in our venture. Everyone received ten shares of $1 par value stock for that $300 investment. Assume there are 16 of us. We elected a Board of Directors, a COO and we start to do business. First we sell 10 shares of $1,000, 2% convertible preferred stock to a venture capitalist. Each share of the preferred is convertible into 5 shares of stock. We borrowed $10,000 from the bank at 8% interest. The loan is repayable, interest only for five years with the principal due at the end of the fifth year. We bought a new cart for $12,000. During the year we bought 15,000 dogs and 15,000 buns. Dogs cost .15 and buns are .05 each. For our first year, we sold 14,000 dogs for $2 each. On September 30 we sold 20 more shares for $300 each. We paid our worker $7,200, office expenses of $3,600 and $800 for interest. On December 31, we paid the preferred dividend of $200. At the end of the year we owed our worker $100. The tax rate is 30% and we will pay our taxes next year. How did we do? Are we rich yet? Was it a good investment? Par valueWhat is Preferred Stock?Types C_______________________________________ C_______________________________________ P______________________________________ not so much Plus anything ____________Diluted EPSCharleigh Company had operating income of $100,000 last year. She has two bonds outstanding. One bond is a straight $100,000, 6% interest bond that is due in six years. The other bond is a $100,000 4%, bond that is due in 8 years and that is convertible into 1,000 shares of common stock. Lisa has 10,000 shares of stock outstanding and a 30% tax rate. Calculate Charleigh’s basic and diluted earnings per share.Declan Corporation had income from operations of $100,000 last year. He has one bond outstanding and an issue of convertible preferred stock. The bond is a straight $100,000, 6% interest bond that is due in six years. Ten shares of convertible preferred stock has was issued for $10,000 each, and has a dividend rate of 4%. Each share is convertible into 100 shares of common stock. Declan has 10,000 shares of stock outstanding and a 30% tax rate. Calculate Declan’s basic and diluted earnings per share.Back to the Hot Dog Stand----January 1, 2020…We formed a corporation, Hot Dogs, Inc., and you and everyone in the class invested $300 each in our venture. Everyone received ten shares of $1 par value stock for that $300 investment. Assume there are 16 of us. We elected a Board of Directors, a COO and we start to do business. First we sell 10 shares of $1,000, 2% convertible preferred stock to a venture capitalist. Each share of the preferred is convertible into 5 shares of stock. We borrowed $10,000 from the bank at 8% interest. The loan is repayable, interest only for five years with the principal due at the end of the fifth year. We bought a new cart for $12,000. During the year we bought 15,000 dogs and 15,000 buns. Dogs cost .15 and buns are .05 each. For our first year, we sold 14,000 dogs for $2 each. On September 30 we sold 20 more shares for $300 each. We paid our worker $7,200, office expenses of $3,600 and $800 for interest. On December 31, we paid the preferred dividend of $200. At the end of the year we owed our worker $100. The tax rate is 30% and we will pay our taxes next year. How did we do? Are we rich yet? Was it a good investment? We need to break the process down into simple steps.Create a Ledger-----Create a Journal,---------- Write it down----- Post it ---- Create a Trial Balance------ Make Financial Statements(When we say record transactions and Prepare Financial Statements, this is what we mean)Breaking things into simple components may seem like “dumbing down.” Isn’t this an insult to the intelligence of our students? We aren’t in kindergarten are we? When we are new at something, we are all basically in kindergarten.” (AoCtB, 185)Write out in “accountanteze” what happened. This is done in a journal entry.Rules of the Journal Entry: Journal entries are always numbered. Debits are to the left. Credits are to the right. The journal entry is always followed by an explanation. A blank line is left between journal entries. ??DRCR???????????????????????????????????????????????????????????????????????????????????????????????????????????????????????????? ??DRCR????????????????????????????????????????????????????????????????????????????????????????????????????????????????????????????Next we post to the General Ledger Assets = Liabilities +Owners' Equity CASH????+ ----? +--+???????????????????????????????????????????????????????????????????????????????????????????????????Finally, we total and summarize what happened in a usable form- First a Trial Balance and then the financial statements. The Trial BalanceA Chart of Accounts is ______________________________________________________We will do the Income Statement first (Statement of Income, Statement of Earnings, P&L, Statement of Profit & Loss) Balance Sheet (Statement of Financial Position, Statement of Financial Condition, Statement of Assets, Liabilities & Owners’ Equity)Statement of Owners’ Equity (Statement of Shareholders’ Equity, Statement of Stockholders’ Equity, Statement of Retained Earnings) BBBB, Inc. Balance Sheet December 31, 2019 Assets LiabilitiesCurrent Assets Current Liabilities Cash $ 151,000 Taxes Payable$ 18,600 Merchandise Inventory 8,000 Note Payable-Land 28,000Total Current Assets 159,000 Total Current Liabilities 46,600 Fixed Assets Long-Term Liabilities Land 30,000 Note Payable-Bank 100,000 Total Liabilities 146,600 Other Assets Security Deposit 6,000 Owners’ EquityCommon Stock ($1 Par) 500 Paid In Capital 4,500Retained Earnings 43,400 Total Owners’ Equity 48,400 Total Liabilities and Total Assets $ 195,000 Owners’ Equity $195,000 Inventory consists of 1,000 biffs.During 2020 the companyPurchased 15,000 biffs at $8 each. Paid $100,000 cash and will pay $20,000 next year.Sold 11,000 biffs at $20 eachPaid the $28,000 note on the land plus $2,000 interestPaid 11 months’ rent of $11,000Paid salaries of $36,000Issued 100 shares of common stock for $10,000 on June 1st.On December 31, bought a truck for $40,000, cash.On December 31, paid $50,000 on the note payable to bank and $10,000 interest.Paid 2019 taxes payableTax rate is 30% and paid ? of 2020 taxes in 2020. The rest will be paid in 2021.Children are a message we send to a time we will not see. John WhiteheadIf—?Launch Audio in a New WindowBY?RUDYARD KIPLING(‘Brother Square-Toes’—Rewards and Fairies)If you can keep your head when all about you?????? Are losing theirs and blaming it on you,???If you can trust yourself when all men doubt you,??? But make allowance for their doubting too;???If you can wait and not be tired by waiting,??? Or being lied about, don’t deal in lies,Or being hated, don’t give way to hating,??? And yet don’t look too good, nor talk too wise:If you can dream—and not make dreams your master;?????? If you can think—and not make thoughts your aim;???If you can meet with Triumph and Disaster??? And treat those two impostors just the same;???If you can bear to hear the truth you’ve spoken??? Twisted by knaves to make a trap for fools,Or watch the things you gave your life to, broken,??? And stoop and build ’em up with worn-out tools:If you can make one heap of all your winnings??? And risk it on one turn of pitch-and-toss,And lose, and start again at your beginnings??? And never breathe a word about your loss;If you can force your heart and nerve and sinew??? To serve your turn long after they are gone,???And so hold on when there is nothing in you??? Except the Will which says to them: ‘Hold on!’If you can talk with crowds and keep your virtue,?????? Or walk with Kings—nor lose the common touch,If neither foes nor loving friends can hurt you,??? If all men count with you, but none too much;If you can fill the unforgiving minute??? With sixty seconds’ worth of distance run,???Yours is the Earth and everything that’s in it,?????? And—which is more—you’ll be a Man, my son!Source:?A Choice of Kipling's Verse?(1943)??DRCR???????????????????????????????????????????????????????????????????????????????????????????????????????????????????????? LINK Excel.Sheet.12 "C:\\Users\\kirch.OHIO\\Desktop\\MFE Spring 2020\\hot dog mfe preferred stock.xlsx" Sheet1!R6C9:R49C12 \a \f 4 \h ???????????????????????????????????????????????????????????????????????????????????????? LINK Excel.Sheet.12 "C:\\Users\\kirch.OHIO\\Desktop\\MFE Spring 2020\\hot dog mfe preferred stock.xlsx" Sheet1!R6C9:R49C12 \a \f 4 \h ??????????????????????????????????????????????????????????????????????????????????????????DRCR????????????????????????????????????????????????????????????????????????????????????????????????????????????????????????????Homework Module 3Debbie’s Doodles Inc. had the following account balances at December 31, 2019: Accounts Payable $ 34,000 Accounts Receivable 48,000 Notes Payable- long term 104,000 Cash 140,000Depreciation Expense 24,000 Common Stock ($1 par) 5,000 Paid In Capital 175,000Cost of Goods Sold 400,000 Equipment 136,000 Inventory 34,000 Land 180,000 Prepaid Insurance 30,000Accumulated Depreciation 48,000 Retained Earnings 240,000 Sales Revenue 820,000 Advertising Expense 73,000 Supplies Expense 16,000 Wages Expense 100,000 Security Deposits 50,000 Interest Expense 7,000 Wages Payable 12,000 Tax Expense ?? The tax rate is 30% of the Earnings Before Tax and there are 5,000 shares of common stock outstanding at December 31, 2019. The company sold 3,000 shares of common stock on November 1, 2019 for $40 per share, and declared and paid a dividend of $15,000. The beginning Common Stock was $ 60,000 and the beginning Retained Earnings was $115,000. Prepare Financial Statements for Debbie’s for the year 2019.2) Beamer Business Year 2020 Chris opened a Beamer business on January 1, 2020. She started with $400,000 of her own money, for which she received 4,000 shares of $1 par common stock, and $100,000 borrowed from her Uncle Phil (Note Payable). The Note Payable to Uncle Phil requires that she pay the interest annually on December 31. She paid the $8,000 interest on December 31, 2020. She is required to repay the principal at the end of year 2025. She planned to operate her business as a corporation, Chris’s Beamer Biz, Inc. (CBB,Inc.). During the year she bought nine Beamers for $40,000 each. She sold seven of the Beamers for $60,000 each. Other expenses she paid cash for were: wages, $20,000; rent, $12,000; and utilities $1,000. She signed a 20-year lease and put down a rent security deposit of $1,000. In addition to the cash she invested on January 1st, on June 1st she also invested a piece of land she owned in the business that was worth $60,000 in exchange for 600 shares of common stock. At the end of the year she owed her worker wages of $1,000. She paid a dividend of $3,000. The tax rate is 30%. Chris pays 2020 taxes in 2021. So how did Chris do? (Do everything - Journal Entries, T-Accounts, Trial Balance and Financial Statements).Problem 3If I deposit $500 in the bank today and the bank pays interest of 6% compounded annually, how much will I have 3 years from today?Problem 4If I deposited $2,000 in the bank today at 5%, how much would I have 8 years from today?Problems 5If Mary deposits $200 in an account that pays interest annually at 12%, how much will she have in 2 years?Problem 6If Mary deposits $200 in an account at12% that pays interest semi-annually, how much will she have in 2 years?Problem 7 Jane will save for three years. The bank pays interest at 10% compounded semi-annually. How much will she have in three years if she deposits $1,000 today?Problem 9 For Jane (6), what if the bank paid interest annually?Problem 10 How much will you have in three years if you put $100 in the bank today and the bank paysA) 8% compounded annually?B) 16% compounded quarterly?C) 12% compounded semi-annually?D) 24% compounded quarterly?DepreciationWhen a company buys a fixed asset (accountanteze for buildings, machines, furniture, trucks and so forth) the cost of the asset, except land, must be allocated over the period the asset helps the company generate revenues. The period over which the asset is useful to the company in generating revenues is called its economic or useful life. Therefore, a definition of depreciation expense is the allocation of the cost of a fixed asset over its estimated useful life. To figure the amount of the expense for each year under the straight-line method of depreciation, we use the following formula: Cost - Estimated Salvage ValueDepreciation Expense per year = Estimated Life of the AssetSuppose we bought a truck to deliver our product. The truck cost us $30,000 and we estimate that we will use it for 3 years before it becomes too expensive to keep it going. We further estimate that at the end of the three years we will be able to sell it for $3,000. This $3,000 is the estimated salvage value (also termed the residual value).So, when we buy the truck our journal entry is:Truck 30,000 Cash (or loan payable)30,000To record purchase of truck.Then, at the end of the year, we would have the journal entry:Depreciation expense 9,000 Accumulated Depreciation 9,000To record depreciation for the year.Accumulated Depreciation is an enigmatic account for many students. It is a valuation account. It is also a contra account. Now let’s see what it really is. The truck account will remain the same, $30,000, until we sell or trade in the truck. The amount of depreciation we take on the truck will accumulate over the years we own it in the Accumulated Depreciation account. The cost minus the accumulated depreciation of any fixed asset is known as its book value. Consider the P & L and the Balance Sheet for each of the following years: P&L Year 1 Year 2 Year 3 SalesCost of Good SoldGross MarginOperating Expenses: Xxxxx Expense Xxxxx Expense Depreciation Expense 9,000 9,000 9,000Balance SheetCurrent Assets Xxxxxxx Xxxxxxx XxxxxxxTotal Current AssetsFixed AssetsTruck 30,00030,000 30,000Less: Accumulated Depreciation < 9,000> <18,000> <27,000>Net Fixed Assets 21,000 12,000 3,000By accounting for the truck and its depreciation in this manner, we are imparting a lot more information than if we just credited the truck for the depreciation. If we are considering investing in this company, we can tell approximately how old its assets are. This gives us an idea of when they will need replaced.Let’s assume that we sell the truck for $3,000 at the end of the third year. The journal entry would be: Cash 3,000Accumulated Depreciation 27,000 Truck 30,000To record sale of truck(We will leave the selling of the truck for more or less than $3,000 for later).If we originally purchased the truck at a point in the year other than the beginning, we would adjust our depreciation for the period we used it. Many companies have special rules for these situations. A common one is that the company takes 1/2 of a year’s depreciation in the year they buy the asset, no matter when in the year that occurs, and they take 1/2 of a year’s depreciation in the year they sell the asset, again, no matter when in the year that occurs. Module 4 It’s a round ball and a round bat, but you have to hit it square.Pete RoseDepreciationWhat it is, isYou bought a new truck to use to deliver the Whatevers that you sell. The truck cost $30,000, will last for 4 years. At the end of 4 years, you figure you could sell it for $2,000.Formula for Straight-Line Depreciation:Journal EntriesT-Accounts??????????“Great occasions do not make heroes or cowards; they simply unveil them to the eyes of men. Silently and perceptibly, as we wake or sleep, we grow strong or weak, and then some crisis shows what we have become. ”?―?Brooke Foss WestcottGoes on the Balance SheetSale of Fixed AssetsOn June 30, 2020, Billy Bob sold a piece of equipment, which he used in his business for $30,000. Billy Bob bought the equipment on January 1, 2017, for $60,000. When he bought the equipment, he estimated the life at 6 years and a $6,000 salvage value.What if the equipment had been sold for $20,000? It is a shallow life that doesn’t give a person a few scars. Garrison KeillorBeamer Biz - 2021 On January 1, she issued a $100,000, 5 year, 5%, convertible bond. The bond is convertible into 500 shares of common stock. During 2021 (the second year) Chris bought 9 Beamers and sold 8 Beamers. Same prices as last year. When she bought the Beamers in the second year, she paid 40% down and will pay the balance in the following year. Also, when she sold the Beamers, she got 60% down and will receive the balance in the following year. On January 1st, she bought a delivery truck. The truck costs $40,000. She paid $10,000 down and will pay the rest at $10,000 per year plus interest on the unpaid balance at 8%. She made the first payment on December 31st. The truck is expected to last 6 years and then be worth $4,000.During the year she paid cash for wages $24,000; utilities of $3,000; and rent of $8,000. She paid last year’s taxes. On May 1, she issued 200 shares of common stock for $ 25,000. At the end of the year, in addition to what she owed on the Beamers, she owed rent of $4,000 and wages of $2,000. At December 31, she paid a dividend of $5,000. At December 31 she paid the interest + $50,000 of principal due to Uncle Phil, the interest on the convertible bond. Tax rate is 30% and she paid ? of 2021 taxes in 2021 with the remainder to be paid in 2022. Remember the matching concept is _____________________________________________________________________________________________________________________!!T Accounts CASH??????????????????????????????????????????????????????????????????????????????????????????????????????????????????????????????DRCR??????????????????????????????????????????????????????????????????????????????????????????????????????????????????????????????????DRCR????????????????????????????????????????????????????????????????????????????????????????????????????????????????????????????????Financial Statements.$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$Accounts ReceivableControlling and Subsidiary AccountsMost sales of businesses, especially business to business sales, are on credit. When a business sells something, we debit accounts receivable and credit sales. The Accounts Receivable account is what is known as a controlling account. If we sell $100 worth of goods on credit to Jack and $150 worth of goods to Jill, also on credit, up to now, our two journal entries would look like this:Accounts Receivable 100Sales100To record saleAccounts Receivable 150 Sales 150To record saleNote that we have put all of the sales in the same receivable account. That is not really how a business handles these transactions. Actually, in a real business, the journal entries for the sales would be:Accounts Receivable- Jack 100Sales100To record saleAccounts Receivable- Jill 150 Sales 150To record saleNote that each customer has their own accounts receivable account. This makes sense as we want to keep track of collections and sales by customer. These individual accounts are called subsidiary accounts. Whenever we debit or credit accounts receivable, we debit and credit both the controlling and the subsidiary accounts. Thus, at any time, the balance in the controlling account is exactly equal to the total of the balances of all the subsidiary accounts.Let’s go back to Jack and Jill. Assume that Jack buys $100 and Jill $150 as above. The next week Jill buys another $100 worth of stuff. During that week, Jack comes in the store and pays $50 on his bill. Prepare journal entries for all these transactions and prepare “T” accounts for both the controlling account and the subsidiary accounts.1)Accounts Receivable- Jack 100Control AccountSales100To record sale6267450195453000Accounts Receivable 1) 10050 (4 2)Accounts Receivable- Jill 150 2) 150Sales 1503) 100_________ To record sale 350______50 300 3)Accounts Receivable- Jill 100 Sales 100To record sale Subsidiary Accounts 5305425358711500Accounts Rec-Jack 6553200353949000Accounts Rec-Jill4)Cash 50 1) 100 50 (4 2) 150 Accounts Rec- Jack 50 50 3) 100_______ To record cash payment by Jack 250 Notice that each time an entry is made to the control account, an entry is also made to the appropriate subsidiary account(s) and that the ending balance in the control account (300), equals the total of all the ending balances in the subsidiary accounts (50 + 250). ~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~When you pay for your purchase using a national credit card such as Master Card, the retail store you are buying the merchandise from, books the sale as a cash sale not as a credit sale. They deposit your Master Card slip in the bank just like they deposit the cash from sales. The bank deducts a collection fee- usually from 2-3%, and credits the net amount to the store’s account immediately. If the store has followed proper procedure in accepting the credit card, then any losses from bad debts or fraud belong to the bank, not the retail store. ~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~ Bad Debt ExpenseBusinesses that sell on credit will have bad debts (customers who do not pay). If they do not, they might not be good business people-why?Now if we have people who do not pay us, two questions arise. When is the nonpayment recognized? And is it an expense or a reduction in revenue?Think about these questions then look at the next the page.Answers:It should be recognized as an expense during the year the sale was made. Many times this is impossible because it is much later that we find out the bum is not going to pay us. Businesses treat them as expenses because they are considered a normal cost of doing business. Secondly, they are treated as an expense to allow users of the financial statements to clearly see how much is being written off by the company.So how do we decide how much the expense is? If we knew who wasn’t going to pay, we wouldn’t have sold to them! What companies do in these situations is make an estimate of how much of the current accounts receivable will ultimately be uncollected. They recognize this amount as an expense for the period. A problem arises as to what to credit. We credit a contra account which we call Allowance for Doubtful Accounts.~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~ A contra account is also known as a valuation account. You have already encountered another valuation account - remember accumulated depreciation? A valuation account is an account which is used to adjust the balance of another account to which it is directly related. Contra accounts have a balance opposite to the account to which they are attached. Because Accounts Receivable has a debit balance, the Allowance for Doubtful Accounts will have a credit balance. ~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~In the instance at hand, we create an account called Allowance for Doubtful Accounts which is used to reduce the total Accounts Receivable to the amount we eventually expect to collect. Let’s work out an example.At December 31, 2019, our company had a balance of $400,000 in Accounts Receivable and $12,000 in the Allowance for Doubtful Accounts. The allowance account was a normal balance. (A “normal balance” is one which is as expected. Thus, the normal balance for cash would be a debit balance. A normal balance for the Allowance for Doubtful Accounts would be a credit balance). During the year, we sold $1,200,000 worth of merchandise on account. (“On account” means that we sold the merchandise on credit). On May 1, 2020 we got notice that one of our customers, Mr. Redhawk, had gone bankrupt. Mr. Redhawk owed us $8,000 at the time of his bankruptcy. Additionally, the bill we sent to Mrs. Herd on July 1, 2020 had been returned marked “not at this address, no forwarding address available” so we wrote off the balance. The bill to Mrs. Herd had been for $500.00. On October 17, Mrs. Herd sent us a letter from Phoenix with a check that paid her bill in full. During the year we collected $1,250,000 from our credit customers. At December 31, 2020, we estimated that 3% of our receivables will never be collected. Prepare the journal entries to record all these transactions. (Record both the write off and the subsequent payment of Mrs. Herd). Prepare “T” accounts to record the transactions.Accounts Receivable1,200,000Sales 1,200,000To record sales for the yearCash 1,250,000Accounts Receivable 1,250,000To record collections on accounts receivable during the year.May 1, 2020Allowance for Doubtful Accounts 8,000Accounts Receivable-Redhawk 8,000To write off Mr. Redhawks’s receivableJuly1, 2020Allowance for Doubtful Accounts 500Accounts Receivable- Herd 500To write off Mrs. HerdOct 17, 2020 Accounts Receivable-Herd 500Allowance for doubtful accounts 500To reverse write off of Mrs. Herd’s accountCash 500Accounts Receivable-Herd 500To record Mrs. Herd’s paying of her account Dec 31, 2020 Bad Debt Expense 6,245Allowance for Doubtful Accounts 6,245 To adjust ADA to 3% of ending Accounts Receivable balance.(ADA= Allowance for Doubtful Accounts) Accounts Receivable Allowance for Doubtful Accounts135064544450047415454445001350645444500 BB 400,000 1,250,000 (B 5/1 8,000 12,000 BB A) 1,200,000 8,000 5/1 7/1 500 500 10/17 10/17 500 500 7/1 8,500 12,500 500 10/17 4,000 1,600,500 1,259,000 6,245 12/31 341,500 10,245341,500 * .03 = 10,245 amount needed as ending balance in ADAonomatopoeia Module #5 taciturn Accounts ReceivableBad DebtControlling and subsidiary accountsTwo ways of accounting for Bad Debts, % of ___________________ and % of A_____________ R_______________The % of ________________ focuses on the I____________ S_________________And the % of A_____________ R_______________, focuses on the B_________ S_________We will be using __________________________Slammin’ Sammy had $600,000 in Accounts Receivable at the beginning of the year. He also had $12,000 in the Allowance for Doubtful Accounts. Allowance for Doubtful Accounts isand the T-Accounts look like????????????and the Balance Sheet looks likeDuring the year Slammin’ Sammy sold $1,200,000 on account, he collected $900,000 from the customers and he wrote off $5,000 owed him by companies that went bankrupt. At the end of the year, SS estimates that 2% of his receivables will eventually prove uncollectible. Prepare journal entries for all these transactions and post the accounts receivable and allowance for doubtful accounts t-accounts. Smokin’ Yokum sold $2,000,000 worth of Begees during the year on credit. At the beginning of the year his Accounts Receivable was $400,000 and his Allowance for Doubtful Accounts was $18,000. During the year he collected $1,500,000 of his Accounts Receivable. During the year he wrote off $22,000 in bad accounts. One of the customers who had owed him $2,000 and who he had written off, came back and paid in in full. At the end of the year he estimates that 5% of his receivables will never be collected. Prepare the all journal entries related to Accounts Receivable for the year and post the A/R & ADA T-accounts. Show how the results will appear on the financial statements.2020 - Simms had total sales of $300,000. All of the company’s sales are on credit with terms of 2/10, net 30. At the beginning of the year, the company had a balance in Accounts Receivable of $26,000 and an Allowance for Doubtful Accounts of $1,000. At the end of the year, Accounts Receivable had a balance of $37,000 and an Allowance for Doubtful Accounts of $2,000.First as to terms- 2/10 n/30 meansand costsso why do?now as to the receivable turnWhich tells usand dividing the turn into 365 gives us A__________________ C___________________ P___________________.Also known as D___________ S________________ O____________________.The “Aging schedule”? Total Receivable Current 30-60 60-90 over 90 Able Co. 60,000.00 60,000.00 ???Acme Corp 40,000.00 38,000.00 2,000.00 ??Baker Co 20,000.00 ? 12,000.00 4,000.00 4,000.00 ????????????????????????????????????????????????Zollar Co 80,250.00 60,250.00 20,000.00 ??? ?Totals 236,965,374.87 223,885,462.25 9,000,486.57 3,236,582.95 842,843.10 ??????Earnings Management - “Big Bath”HomeworkProblem 1 Sally sold $300,000 worth of stuff during the year (all on account). Her beginning balance in Accounts Receivable was $200,000 and her beginning credit balance in Allowance for Doubtful Accounts was $6,000. During the year she collected $280,000 on her receivables, and wrote off $9,000. She estimates that 3% of her receivables at any one time will not be collectable.Prepare all journal entries for the year related to the receivables (including any year end adjustment).Problem 2 What is Sally’s average collection period?Problem 3At December 31, 2020 Makenna’s balance in Accounts Receivable was $200,000 and the balance in Allowance for Doubtful Accounts was $4,000. During 2021 she had credit sales of $1,000,000. She collected $850,000 on her accounts receivable during 2021. She wrote off $3,000 of accounts receivable during 2021. One of the customers she wrote off came back and paid her $500. Makenna estimates that 2% of her receivables will never be collected. Prepare all journal entries and T-Accounts for 2021 related to the receivables, including any year-end adjustment. Show how this information will appear on the financial statements and calculate the accounts receivable turn and the average collection period.Module #6InventoriesSpecific IdentificationWeighted AverageLIFO _____________________________________(Not used much anymore because of the I______________.)FIFO means ___________ ___, __________ _____.Inventory “turn” and taking that one step further, gives us the A____________ days __________ _____ _____________Forensic AccountingCindy’s Best Buy Company had a fire. We know that her beginning inventory was $250,000. We also know that she purchased $400,000 worth of goods prior to the fire. Her gross margin averaged 40% of sales. Sales to the date of the fire, as best can be estimated, were $500,000. How much inventory did Cindy lose in the fire?Estimating Inventory- (a forensic accounting tool)First a detailed Cost of Goods Sold SectionMike K’s Golf Business (he left the CPAing to Terri and the staff) had a fire. Beginning inventory was $100,000. During the period up to the fire he had sales of $1,000,000. By calling all his vendors, he was able to establish that he purchased about $750,000 in merchandise prior to the fire. Assume that his average mark-up is 50%, how much inventory did he lose in the fire?Prepaid Expenses and Accruals (remember the matching principal is ______________________________________________________________________________________________________________________You started the year with a beginning balance in Rent Payable of $2,000.You paid 15 months’ rent of $15,000. Record the journal entry.You started the year with a beginning balance in Prepaid Rent of $2,000.You paid 8 months of rent of $16,000. Record the journal entry.You started the year with $3,000 in Wages Payable. You paid $40,000 to your worker. You owed her $ 7,000 at the end of the year. Record the journal entries.You started the year with $1,200 in Prepaid Insurance. This was for the final two years of a three year policy. What is the journal entry you would prepare at the end of the year to recognize the insurance expense for the year.HomeworkProblem 1 Suzie’s Gymnastic Supply Company had a flood. Her ending inventory last year was $300,000. Her average markup is 140% of the cost of an item. Her sales to the date of the flood were 600,000. She had purchased $400,000 in inventory prior to the flood. How much inventory did she lose? Show your calculations.Problem 2Gracie’s Gobbers, Inc. was robbed! She needs to file a claim for the loss with her insurance company. She knows that last year she ended the year with $475,000 in inventory and after going through her invoices she finds she had purchased $350,000 in inventory this year up to the date of the robbery. Her sales so far this year were $1,200,000. She estimates that her gross margin averages 45%. How much inventory did she lose in the robbery? Show your calculationsProblem 3Comparative Balance Sheets for Darby’s Doodles, Inc. are listed below: December 31, 2019 2020Cash 400 650Accounts Receivable 600 800Inventory 1,000 1,300Plant and Equipment 1,000 1,050Accumulated Depreciation325 600Accounts Payable 600 640Common Stock 1,000 1,000Retained Earnings 900 1,560The following data relate to 2020:a) collections from credit customers, $50,000, cash sales $6,000b) payments to suppliers of merchandise $ 40,000c) purchases of equipment for cash, $50d) dividends paid to shareholders $500e) no plant and equipment was retired or sold during the year1)For Darby, the Depreciation Expense for 2020 was2)For Darby, the Sales Revenue for 2020 was3)For Darby, the Net Income for 2020 was4) The Cost of Goods Sold for 2020 wasProblem 4 MRyan Co., purveyor of fine, fine things, had the following balances at December 31, 2019: Cash 40,000Accounts Receivable 60,000Allowance for doubtful accts 1,000Inventory 50,000 (1 thing)Equipment 190,000Accumulated Depreciation-Equipment 60,000Land 50,000Patent 20,000Accounts Payable 40,000Salary Payable 1,000Rent Payable 2,000Taxes Payable 3,000Long-Term Debt 80,000Common Stock ($.10 per share) 9,000Paid in Capital 81,000Retained Earnings 133,000During 2020 the following transactions occurred: Jan 1, received all beg A/R and paid all Beg A/P Mar 1, bought 2 things for $60,000 each, (Paid 25% down and rest payable in one year) April 15, paid year 2019 taxes payable May 1, sold one thing for $120,000 (received 3/4 down and the rest in one year) May 15, bought 1 thing for $80,000 (Paid 25% down and rest payable in one year) July 1, company wrote off $600 in bad debts July 1, sold one thing for $160,000 (received 75% down, the rest will be paid in one year) Aug 1, purchased piece of equipment for $10,000 cash. Sept 1, exchanged 40,000 shares of common stock for piece of land worth $40,000. Dec 1, declared and paid $.10 per share dividend. Dec 31, paid an annual payment on long term debt- $28,000. Of that amount, $8,000 was for interest and $20,000 was for principal. During the year the company paid 15 months’ rent of $15,000. Also during the year the company paid salaries of $12,000 in cash, and at the end of the year they owed $3,000 for salaries. Depreciation for the year is $10,000. The long-term debt is payable in $20,000 principal payments plus interest of 10% each December 31. The tax rate is 30% and during the year the company paid 2020 taxes payable and 50% of 2021 taxes. The company uses the FIFO inventory system. The company estimates that 2% of its receivables will ultimately be uncollectible. Journalize the above transactions and post them to T-Accounts. Prepare any necessary adjustments. Prepare a P&L, Statement of Owners’ Equity, Balance Sheet and Cash Flow Statement for the year 2020. Extra Prepaid/Accrual ProblemsYou started the year with a beginning balance in Prepaid Rent of $2,000. You paid 13 months’ rent of $26,000. Record the journal entry.You started the year with a beginning balance in Prepaid Rent of $4,000.You paid 6 months of rent of $12,000. Record the journal entry.You started the year with $4,000 in Wages Payable. You paid $40,000 to your worker. You owed her $ 3,000 at the end of the year. Record the journal entry(s).You started the year with $1,000 in Prepaid Insurance. This was six months of insurance on a policy that expires this year. On June 30, you purchased a two year policy for $3,000. Record the journal entries.You started the year with a beginning balance in Rent Payable of $1,000.You paid 14 months’ rent of $14,000. Record the journal entry.You started the year with a beginning balance in Prepaid Rent of $4,000.You paid 9 months of rent of $18,000. Record the journal entry.You started the year with $5,000 in Wages Payable. You paid $50,000 to your worker. You owed her $ 10,000 at the end of the year. Record the journal entries.You started the year with $ 750 in Prepaid Insurance. This was four months of insurance on a policy that expires this year. On May 1, you purchased a two year policy for $4,800. Record the journal entries.You started the year with a beginning balance in Rent Payable of $1,000.You paid 14 months’ rent of $14,000. Record the journal entry.You started the year with a beginning balance in Rent Payable of $4,000.You paid 9 months of rent of $18,000. Record the journal entry.Without data, you are just another person with an opinion.MFE New Bunch of Difficulties“What we have here is just a bunch of difficulties”Cindy KirchCindy, doing business as CK, Inc., had the following balances at the end of 2019:Cash $110,000Accounts Receivable 52,000Allowance for Doubtful Accounts (2,000)Inventory (80 difficulties @ 400 each) 32,000Prepaid Insurance 2,400Equipment 90,000Accumulated Depreciation (16,000)Security Deposit 3,000Accounts Payable 13,000Wages Payable 6,000Taxes Payable 5,000Rent Payable 4,000 Bond Payable 100,000Preferred Stock 10,000Common Stock (2,000 shares) 2,000Paid In Capital 18,000Retained Earnings 113,400During 2020, the following transactions occurredPaid beginning accounts payable and received $50,000 accounts receivable.Purchased 600 difficulties at $450 each, 25% down and the rest payable in one yearSold 500 Difficulties for $800 each. Customers paid 1/2 down and the rest in one year.Paid cash wages of $40,000 and owed $5,000 at the end of the year.Paid last year’s taxes.The prepaid insurance is for a three-year policy taken out in 2019. The policy had exactly two years left on it at the beginning of 2020.The beginning equipment originally cost $90,000, had a $10,000 salvage value and was expected to last ten years from the date of its purchase. On January 1, Cindy purchased a new truck. The cost was $60,000. She put $10,000 down and will pay the rest in 4 equal annual payments of $10,000 principal plus interest at 6%. She made the first payment on December 31, 2020. The truck is expected to last for 6 years and then be worth $6,000.The rent is $4,000 per month and during 2020, Cindy paid the landlord $56,000.On June 30, 2020, Cindy paid the annual payment on the Bond Payable of $20,000 plus interest at 6%. The bond is convertible into 600 shares of common stock.Paid $10,000 in advertising during the year and owed $2,000 in advertising at end of year.On October 1, 2020, CK, Inc. paid cash of $5,000 and issued 100 shares of common stock in exchange for a piece of land worth $15,000.The tax rate is 30% and she paid ? of 2020 taxes in 2020. She will pay the rest in 2021.During the year the company wrote off $1,500. One customer, who was written off, came back and paid $200. The company estimates that 2% of accounts receivable will ultimately not be collected.The company paid $2,000 in dividends on the common stock. They also paid $400 for the preferred dividend. The preferred stock is convertible into 100 shares of common stock.Cindy uses the FIFO inventory system.Interest Payable?Prepare Journal Entries, T-Accounts, an Income Statement, a Statement of Owners’ Equity, and a Balance Sheet for CK, Inc. ??DRCR??????????????????????????????????????????????????????????????????????????????????????????????????????????????????????????????DRCR???????????????????????????????????????????????????????????????????????????????????????????????????????????????????????????? Module 6 Happiness is different from pleasure Happiness has something to do with struggling and enduring and accomplishing.Cash Flows George Sheehan Back Brain Stuff-Format for the Cash Flow Statement Two Types of Format, D________ and I__________ Vast majority of world uses __________________ and we will use bothCompany NameStatement of Cash FlowsFor the (Period) Ending (Date)Operating ActivitiesNet Income $ xx,xxxAdd: Depreciation Expense x,xxxAdd: Amortization Expense x,xxxAdd: Loss on Sale of Fixed Asset(s) x,xxxLess: Gain on Sale of Fixed Asset(s) <x,xxx>Increase in (current asset account name) < x,xxx>Decrease in (current asset account name) x,xxxDecrease in (current asset account name) x,xxxIncrease in (current liability account name) x,xxxDecrease in (current liability account name) < x,xxx> Increase in (current liability account name) x,xxx Cash Provided By Operating Activities -or-Cash Used For Operating Activities xx,xxx or <xx,xxx> Investing ActivitiesPurchase(s) of (fixed asset account name) <$ xx,xxx>Purchase(s) of (fixed asset account name) < xx,xxx>Sale(s) of (fixed asset account name) x,xxxPayment of Security Deposit < x,xxx>Refund of Security Deposit x,xxx Cash Provided By Investing Activities -or- Cash Used For Investing Activities xx,xxx or <x,xxx>Financing ActivitiesNew Borrowing(s) xx,xxxPayment(s) on (description of debt) < x,xxx>Issuance(s) of Common Stock x,xxxPurchase(s) of Treasury Stock < x,xxx>Payment of Dividends < x,xxx>Issuance(s) of Bonds x,xxxRedemption of Bonds < xx,xxx>Cash Provided By Financing Activities -or- Cash Used for Investing Activities xx,xxx or <xx,xxx>Increase in Cash -or- Decrease in Cash xx,xxx or <xx,xxx>Beginning Cash, (Date) xx,xxxEnding Cash, (Date) $ xx,xxx Supplemental Cash Flow Information Cash payments for income taxes $ x,xxx Cash payments for interest x,xxx Noncash investing and financing activities(Description of transaction) x,xxx(Description of transaction) x,xxxFrom the following information for Laurel’s Lunies, prepare a Statement of Cash Flows for the year ended December 31, 2019 using the indirect method.The following data is for Laurel’s Lunies: Balance Balance 12/31/19 12/31/18Cash80,00020,000Accounts Receivable68,00035,000Inventory70,00090,000Prepaid Insurance 500 3,000 Equipment 340,000 270,000Accumulated Depreciation80,00020,000Land 120,000 Security Deposits12,00010,000 Accounts Payable35,000 30,000Wages Payable 6,000 10,000Rent Payable 7,500 6,000Interest Payable 6,000 7,000Taxes Payable 16,000 5,000Note Payable 120,000 140,000Common Stock ($.10 par) 30,000 16,000Paid In Capital 270,000 144,000Retained Earnings 120,000 50,000Sales 1,200,000Cost of Goods Sold 575,000Wage Expense 260,000Rent Expense 24,000Office Expenses 70,000Depreciation Expense60,000Advertising Expense15,000Insurance Expense 9,000Interest Expense14,000Tax Expense 52,000Some of the equipment was acquired on March 31, 2019 by exchanging 60,000 shares of common stock worth $60,000. The additional common stock (other than that issued for the purchase of the equipment) was sold on June 30, 2019 for $1 per share. The company did not sell any equipment during the year. All the rest of the equipment and the land purchased during the year was purchased for cash. The retained earnings balance for both years is after all closing entries have been made. The Note Payable requires payments of $20,000 principal plus interest at 10% on June 30th of each year. Not dying is not the same as living.Now you do one - The following balances are for Misty Company at December 31, 2020 2019Cash 30,000 10,000Accounts Receivable 50,000 40,000Inventory 60,000 80,000Prepaid Rent 3,000 6,000Equipment 210,000 180,000Accumulated Depreciation-Equipment 60,000 50,000Security Deposit 9,000 8,000Accounts Payable 50,000 40,000Salaries Payable -0- 10,000 Interest Payable 5,000 -0-Taxes Payable _______Note Payable 70,000 100,000Common Stock ($.10 par 5,000 1,000Paid in Capital 45,000 9,000Retained Earnings 124,000 114,000Sales 200,000Cost of Goods Sold 100,000Salary Expense 40,000Rent Expense 24,000Interest Expense 6,000Depreciation Expense 10,000The common stock outstanding was 10,000 shares on January 1, 2020. On July 1, 2020, Misty sold an additional 40,000 shares of common stock. During 2020, the company paid a dividend of _____________. No equipment was sold during the year. The tax rate is 30% and 1/2 of 2020 taxes were paid in 2020, rest will be paid in 2021.. On the next page, prepare a Statement of Cash flows in good form using the indirect method. Now back to Laurel’s – we do the direct methodNow do Misty using the direct methodAccounts Receivable and the Cash Flow Statement - Use N_____ Accounts Receivable Bobcat Bob, Inc. Bobcat Bob, Inc. Income Statement Balance Sheet For the Year Ended December 31, 2019 December 31, Sales $ 480,000 2019 2018Cost of Goods Sold 240,000 Assets Gross Margin 240,000 Current AssetsOperating Expenses Cash $ 26,200 $ 16,800 Salary Expense $124,000 Accounts Receivable 45,000 38,000 Insurance Expense 12,000Allowance for Bad Debt Expense 300 Doubtful Accounts 1,200 1,000 Depreciation Expense 2,400 Net Accounts Receivable 43,800 37,000 Total Operating Expenses 138,700 Inventory 10,000 11,000 Operating Income 101,300 Prepaid Insurance _ 100 ______ Other Revenues & <Expenses> Total Current Assets 80,100 64,800 Interest Expense (4,200) Property and Equipment Gain on sale of Equipment 500 Furniture & Fixtures 186,000 130,000 Net Other Revenue (Expense) (3,700) Less: AccumulatedTaxable Income 97,600 Depreciation (19,400) (20,000) Tax Expense 29, 280 Net Property and Equipment 166,600 110,000 Net Income $68,320 Other Assets Patents 500 100 Earnings Per Share $22.57Total Assets $247,200 $174,900 Liabilities Current Liabilities Accounts Payable $ 17,000 $ 2,000 Salaries Payable 1,000 Taxes Payable 12,100 13,120 Advertising Payable 100Current Portion of Long-term Debt 10,000 10,000 Total Current Liabilities 40,100 25,220 Long-Term Debt Note Payable-Bank 50,000 60,000 Total Long-Term Debt 50,000 60,000 Total Liabilities 90,100 85,220 Owners’ Equity Common Stock ($1 par) 3,100 3,000 Capital in Excess Par 30,000 21,000 Retained Earnings 124,000 65,680 Total Owners’ Equity 157,100 89,680 Total Liabilities & Owners’ Equity $247,200 $174,900 On June 30, the company sold a piece of equipment which had cost $3,500, had accumulated depreciation of $3,000 for $1,000. The Note Payable-Bank is payable at $10,000 per year plus interest at 6% on December 31 of each year. The company wrote off one account which owed $100 during the year. The company paid a dividend during the year. On June 30, the company exchanges 10 shares of stock for equipment worth $1,000. The additional common stock, other that traded for equipment was sold on October 1, 2019 for cash. The additional equipment, other than that exchanged for stock, was purchased for cash. Cash Flow HomeworkProblem 1 From the following information for Kevin’s Kennels, prepare a Statement of Cash Flows for the year ended December 31, 2019.Balance 12/31/18Balance 12/31/19Cash28,90081,900Accounts Receivable45,00078,000Inventory90,00070,000Prepaid Insurance2,6003,600Equipment280,000320,000Accumulated Depreciation20,00080,000Land130,000Security Deposits20,00032,000Accounts Payable30,00035,000Wages Payable10,0006,000Rent Payable4,0008,000Interest Payable7,5006,500Taxes Payable5,00010,000Note Payable150,000130,000Common Stock ($.10 par) 16,00031,000Paid In Capital Retained Earnings 144,00080,000 279,000130,000Sales1,200,000Cost of Goods Sold700,000Wage Expense220,000Rent Expense48,000Office Expenses46,000Depreciation Expense60,000Utilities Expense15,000Insurance Expense6,000Interest Expense14,000Income Tax Expense27,000The land was acquired on March 31, 2019 by exchanging 60,000 shares of common stock worth $60,000 and cash for the balance of the purchase price. The additional common stock (other than that issued for the purchase of the land) was sold on September 30, 2019 for $1 per share. The company did not sell any equipment during the year. All equipment purchased during the year was purchased for cash. The retained earnings balance for both years is after all closing entries have been made. The Note Payable requires payments of $20,000 principal plus interest at 10% on June 30th of each year. Problem 2 CoJo’s Colts, Inc. Balance Balance 12/31/19 12/31/18Cash97,600 88,900Accounts Receivable90,000 50,000Allowance for Doubtful Accounts 3,600 2,000Inventory 120,000 40,000Prepaid Insurance 2,900 3,600Prepaid Rent 0 3,000Equipment 320,000 220,000Accumulated Depreciation50,000 20,000Land 100,000 Security Deposits 8,000 10,000 Accounts Payable35,000 30,000Salaries Payable 6,000 10,000Rent Payable 3,000 0Interest Payable 9,000 10,000Taxes Payable 10,000 5,000Note Payable 180,000 200,000Common Stock ($.10 par) 16,000 5,000 Paid in Capital 144,000 45,000Retained Earnings 281,900 88,500Sales 1,400,000Cost of Goods Sold 700,000Salary Expense 185,000Rent Expense 36,000Advertising Expense85,000Office Expenses 27,000Depreciation Expense30,000Utilities Expense12,000Bad Debt Expense 6,500Insurance Expense 6,000Miscellaneous Expense 3,000Interest Expense 9,500Income Tax Expense 90,000The land was acquired on June 30, 2019 by exchanging 80,000 shares of common stock worth $80,000 and cash for the balance of the purchase price. The additional common stock (other than that issued for the purchase of the land) was sold on September 30, 2019 for $1 per share. The company did not sell any equipment during the year. All equipment purchased during the year was purchased for cash. The balance in retained earnings for each year is after all closing entries have been made. The Note Payable requires payments of $20,000 principal plus interest at 10% on June 30th of each year. Module 7 Intangible AssetsGoodwill is The excess paid when one company buys another company of the purchase price over the fair market value of the assets acquired less the fair market value of the liabilities assumed.Freeland Company wants to enter the Athens market. Freeland is one of the largest distributors of greeting cards in Ohio. They have been looking at Garven Distributing, a smaller greeting card company that services the Athens area. The following is a summary of Garven’s balance sheet. Accounts Receivables $ 50,000 Accounts Payable 60,000Inventory 60,000 Note Payable 150,000Fixed Assets $500,000 Owners’ Equity 200,000Accum Deprec 200,000 300,000 $410,000 $410,000 Garven’s Net Income for the last twelve months was $100,000. Freeland offers to buy Garvin for $500,000.Assume that Garven’s accepts the offer. Freeland goes through the Balance Sheet carefully and determines that the Accounts Receivable are worth about $40,000 because?_____________________), that the Inventory is worth $75,000 and the Fixed Assets are worth $375,000. Everything else is worth its book value. Prepare the journal entry to record the purchase on Freeland’s books.When and how do you write off goodwill? Each year you must test for I_______________.Impairment of GoodwillIf there is an indication that the book value of goodwill is greater than the recoverable value of net assets, an assessment of the recoverable value is made, and if the suspicion is correct, then an impairment expense is recorded. Goodwill's value on the balance sheet is reported at net of accumulated impairment loss, a contra asset account; the?current?impairment loss is reported on the?income statement.An impairment cost must be included under?expenses?when the carrying value of a non-current asset on the balance sheet exceeds the asset's?market valuesubtracted by any transaction costs (recoverable amount). The impairment cost is calculated as follows: carrying value - recoverable amount.The carrying amount is defined as the value of the asset as it is displayed on the balance sheet. The recoverable amount is the higher of either the asset's future value for the company or the amount it can be sold for, minus any transaction cost.According?IAS?36, reversal of goodwill impairment losses are not allowed. And the Journal Entry is And goes on the income statementAnother Case: JD’s Tractor CompanyAccounts Receivable $400,000Accounts Payable 50,000Inventory 175,000 Note Payable 450,000Fixed Assets $800,000Common Stock 300,000 Accum Deprec 200,000 600,000 Retained Earnings 375,000 Your company will buy this company for $3,000,000. You estimate that the receivables are worth about $375,000, the inventory is worth $150,000 (how could that be?) and the fixed assets are worth $500,000. Everything else is worth its book value. Prepare the journal entry to record the purchase on your company’s books. Go back to the previous problem (JD’s Tractor Company). Assume the Note Payable is interest only at 8% with exactly five years left before the principal is due. Current interest rates are 12%. Redo the journal entry to account for the market value of the Note Payable using a Note Payable Discount or Premium account similar to Bonds. Consider the case:Below is financial information from John’s CompanyAccounts Receivables $100,000 Accounts Payable 50,000Inventory 200,000 Note Payable 500,000Fixed Assets $900,000 Owners’ Equity Accum Deprec 100,000 800,000 Common Stock 200,000 Retained Earnings 350,000Debbie’s Company will buy John’s Company for $1,500,000. You estimate that the Inventory is worth $175,000 and the Fixed Assets are worth $700,000. The Note Payable is interest only at 8% with exactly ten years left before the principal is due. Current interest rates are 10%. Everything else is worth its book value. Prepare the journal entry made by your company to record the purchase. Other AssetsIntangible AssetsOther Intangibles:Organization Costs Patents, Trademarks and Copyrights Franchises Research and Development (R&D)??? and a consolidated statement is _________________________________________________.Professional tips Dress for the _____________ _____ ____________,not the ________________ ____ ________. (It is always better to be _______ ____________) Guys remember the __________. Ladies remember the ______________.One ___________ per ______ and one _________ per _______. (Earrings should be ______________________________________).How you dress and carry yourself accounts for ____% of others assessment of you!Goodwill HomeworkProblem 1 Consider Dezie’s CompanyAccounts Receivables $300,000 Accounts Payable 150,000Inventory 200,000 Note Payable 400,000Fixed Assets $900,000 Owners’ Equity Accum Deprec 100,000 800,000 Common Stock 200,000 Retained Earnings 350,000Hayley’s Company will buy this company (Dezie’s) for $1,000,000. Hayley estimates that the Accounts Receivables are worth $290,000, the Inventory is worth $220,000 and the Fixed Assets are worth $750,000. The Note Payable is interest only at 10% with exactly ten years left before the principle is due. Current interest rates are 8%. Everything else is worth its book value. Prepare the journal entry made by Hayley to record the purchase. Problem 2 On January 1, Joey, Inc. buys equipment for $10,000. Terms are 10% down the rest in 3 equal annual payments which include interest at 12%. The payments start December 31. Prepare an amortization schedule and all the journal entries for each year.Problem 3 This is data from the Marjean Company: Accounts Receivable $100,000 Accounts Payable 30,000Inventory 80,000 Note Payable 150,000Fixed Assets $600,000 Owners’ Equity 400,000Accum Deprec 200,000 400,000Acme Co. will buy Marjean Company for $3,000,000. They estimate the Accounts Receivable are worth $ 98,000, the Inventory is worth $500,000 and the Fixed Assets are worth $800,000. The Note Payable is interest only at 10% with the principal due 5 years from today. Current interest is 12%. Everything else is worth its book value. Prepare the journal entry for the purchase on Acme Co.’s books.Module 8Time Value of MoneyThe concept of future value: If you have $100 today and put it in a bank, how much will you have in the future?|------------------------------------------------------------------------------------| In order to put this concept to practical work, I need to know1) when in the future are you talking2) ____________________________3) ____________________________a) So you have $100 today, the bank pays annual interest of 10%, how much will you have in one year?b) Two years?c) One year and the bank pays interest at 10% compounded semi-annually?Interest is normally stated on an _________________ basis. d) If you have $1,000 today, how much will you have in 2 years, 12% interest, compounded quarterly?The formula for FV is The n is the number of ________________________________________________________.If I put $100 in the bank today, the bank pays interest semi-annually at 8% how much will I have in one year?If I put $100 in the bank today, the bank pays interest quarterly at 12%, how much will I have in one year?You have a choice- $100 today, $107 in one year or $115 in two years. You do not need money today and the money is safe if you decide to take it later. How would you make this decision?The idea of Opportunity Costs ________________________________________________________________ _______________________________________________________________Present valueFirst, back to an easy future value problem, how much will you have in one year if you put $100 in the bank today and the bank pays interest compounded annually at 10%?How much do you need to put in the bank today to have $110 in one year if the bank pays interest at 10%, compounded annually?What if you wanted to have $100 in one year, bank pays interest at 10% compounded annually?The formula for present valueProblems1) How much do you need to put in the bank if you want to have $1,000,000 in 5 years, bank pays interest at 4% compounded annually?2) Compounded semi-annually? 3) How much if you want to have $100,000 in 15 years, the bank pays interest at 8% compounded annually? 4) What if you want $1,000,000 in 20 years at 12% compounded semi-annually?5) Problem 4 compounded quarterly?The turtorials and instruction book for your calculator make some easy calculations very difficult. If you do one or two additional steps, it all becomes easy.First, some basics The third line of the calculator is the one we will be using the most.N is the number of compounding periodsI/Y is the interest rate per compounding periodPV is the present valuePMT is the payment per periodFV is the future valueTo set your decimal points2nd Format (bottom middle key) Enter number of decimal points you want to use.Enter (top line second key)Future Value ProblemsHow much will I have in the bank in 1 year if I put $100 in today, bank pays interest at 10% compounded annually?1) 2nd clr tvm2) 100 PV 3) 1 N4) 10 I/Y 5) CPT FV FV = -110.00How much will I have in the bank in 1 year if I put $100 in today, bank pays interest at 10% compounded semi-annually?1) 2nd clr tvm2) 100 PV 3) 2 N4) 5 I/Y5) CPT FV FV = -110.25 Present Value Problems What is the present value of $1,000 to be paid to me in 2 years, bank pays interest annually at 10%.2nd CLR TVMFV2 N10 I/YCpt PV -826.45What is the present value of $1,000 to be paid to me in 2 years, bank pays interest of 10% semi-annually?2nd CLR TVM1,000 FV4 N5 I/YCpt PV -822.70 Payments You want to buy a new car. The cost is $50,000. You make 5 equal annual payments which include interest at 10%. How much are the payments? 2nd CLR TVM50,000 PV5 N10 I/YCpt PMT -13,189.87What would the payments be if they were monthly? 2nd CLR TVM50,000 PV5X12 = N10/12 = I/YCpt PMT -1,062.35Differential InterestBob will sell you a DooDad for $10,000 payable in 3 equal annual payments which include interest at 2%. The bank would charge you 10% for the same loan. How much are you really paying for the DooDad in today’s dollars?2nd CLR TVM10,000 PV3 N2 I/YCpt PMT 10 I/YCpt PV 8,623.28How much would you pay for a 10 year, 100,000 bond, 10% interest payable annually, to earn 8% interest? 2nd CLR TVM100,000 FV10 N.10 X 100,000 = PMT8 I/YCpt PV 113,420.16You are buying a 10 year, $100,000 Note issued 5 years ago. The Note is being paid in equal annual payments which included interest at 10%. Current interest rates are 12%. The Note has exactly 5 years of payments left and you will get the first in 1 year. How much do you pay to earn 12%? 2nd CLR TVM100,000 PV10 N10 I/Y Cpt PMT5 N12 I/YCpt PV 58,666.07How to use the calculator:How much do I need to put in the bank today if I want to have $1,000 in 3 years, the banks pays interest at 10% compounded annually? 2nd CLR TVM 1000 FV 3 N 10 I/Y CPT PVHow much do I need to put in the bank today if I want to have $1,000 in 3 years, the banks pays interest at 10% compounded semi-annually? 2nd CLR TVM 1000 FV 3 X 2= N 10÷2= I/Y CPT PVHow about wanting $50,000 in 10 years bank pays interest 16% payable quarterly? 2nd CLR TVM 50000 FV 10 X 4= N16÷4= I/Y CPT PVProblems1) How much do you need to put in the bank if you want to have $1,000,000 in 5 years, bank pays interest at 4% compounded annually?2) Compounded semi-annually? 3) How much if you want to have $100,000 in 15 years, the bank pays interest at 8% compounded annually? 4) What if you want $1,000,000 in 20 years at 12% compounded semi-annually?5) Problem 4 compounded quarterly?Module 8Payments and amortizationsYou are buying a Mercedes for $65,000. You pay $5,000 down and will pay the rest in five annual payments of $15,027.39 beginning one year from today. The payments include interest at 8%. Prepare an amortization schedule.How did I get the payment amount?Now Amortize the loan Ending or Unpaid Applied to Principal Periods Payments Interest 8% Principal Balance Total Cost 65,000.00 Down Payment 5,000.00 5,000.00 60,000.001 15,027.39_______________________________________________ 2________________________________________________________ 3________________________________________________________ 4________________________________________________________ 5________________________________________________________ What built this country over time is tens of thousands of people who want to live better tomorrow than they did today and go to work on it. Warren Buffett Sharon wants to buy a new red dress (which her dad and uncle think is way too short and too tight). The cost is $600, 10% down and the rest in 3 equal annual payments which include interest at 8%. How much are the payments? Prepare an amortization schedule.You want to buy a cow. Price is $10,000 to be paid $1,000 down and the rest in three equal annual installments which include interest at 10%. How much are the payments? Prepare an amortization schedule.Go back to the Mercedes- how would we do monthly payments?.......Now Amortize the loan Ending or Unpaid Applied to Principal Periods Payments Interest 12% Principal Balance Total Cost 65,000.00 Down Payment 5,000.00 5,000.00 60,000.001 _______________________________________________________ 2________________________________________________________ 3________________________________________________________ 4________________________________________________________ 5________________________________________________________ 6________________________________________________________Mental toughness is to the physical as the number 4 is to the number 1. B. KnightYou have just purchased a new car for $40,000. You pay no money down and will make 60 equal monthly payments starting next month. The interest rate is 12% per year. Amortize the first three months of your loan. (Did you get $889.78 as your payments?) A man can make a mistake, but he isn’t a failure until he starts blaming someone else.Sam RutiglianoAmortization HomeworkProblem 1John wants to buy a new gas Barbeque. The cost is $659.98. He will have to pay for it with10% down and 5 equal annual payments that include interest at 10%. Calculate the payments. Amortize the payments.Problem 2You, on the other hand, want a new Jeep. The cost is $ 29,000. You pay 5% down and the rest in five equal annual payments which include interest at 8%. Calculate the payments. Amortize the payments.Problem 3Megan has just purchased a new goat. The cost was $ 1,000. She paid 10% down and will pay the rest in 4 equal annual installments which include interest at 6%. Calculate her payments and prepare an amortization scheduleProblem 4You want to buy a bus. The cost is $769,000. You pay $69,000 down and the rest in five equal annual payments which include interest at 8%. Calculate the payments. Amortize the payments.Without data, you are just another person with an opinion.Module 9Differential InterestSam will sell you a Bopper for $8,000. No money down and 5% per year for five years. At the end of the fifth year, you send him both that year’s interest and the $8,000. You send him the 5% each year. How much are you really paying for the Bopper? (The bank would charge you 10% interest for a loan of this type).Kirch’s 2nd Law of the Universe: T___________________________________________________and it___________________________________________________!Amortize it. Ending or Unpaid Applied to Principal Periods Payments Interest 10% Principal Balance BB1 _______________________________________________________ 2________________________________________________________ 3________________________________________________________ 4________________________________________________________ 5________________________________________________________ What if the Sam deal had been for five equal payments that included interest at 5%? Current rate for similar loans is 10% Amortize it. Ending or Unpaid Applied to Principal Periods Payments Interest 10% Principal Balance BB1 _______________________________________________________ 2________________________________________________________ 3________________________________________________________ 4________________________________________________________ 5 ________________________________________________________What a deal!! Buddy will sell you an airplane for $250,000. $50,000 down and the rest in five equal easy payments which include interest at 5%. A realistic interest rate would be 10%. How much are you really paying? Record the purchase and prepare the amortization schedule. (How do you handle the down payment ____________________________________) Buddy wants to sell you a car. $20,000, no money down and you pay interest of only 4% for one year. At the end of the year along with your 4% interest, you pay Buddy $20,000 for the car. You think this is a heck of a deal because if you borrowed the money from a bank it would cost you 12%. What a deal? Or,.. how much are you really paying for the car? And Sam has offered you the same car for $18,000 cash - what to do, what to do............Nick also wants to sell you a thing-a-ma-jig for $100,000! He tells you that you can pay in three equal annual payments which start in one year and include interest at 5%. You have seen the same item on sale for $85,000. If you bought the item for $85,000, you would have to borrow the money from the bank at 12%. Which is the better deal? Buddy will sell you some carpet. $20,000. No money down and only 1% interest per year for two years. (You send him the 1% at the end of each year). At the end of the 2nd year, you send him the $20,000 along with the interest. If you borrowed from the bank you would have to pay 12%- a heck of a deal... or is it? (How much are you really paying for the carpet?)You want to buy a motorcycle from JD. The cost is $20,000, $2,000 down and the rest in three equal annual payment beginning one year from today. Interest is included in the payments at 10%. How much are the payments? Amortize the loan. Professional Tips #1 The Effective Leader is D________________ without being D____________________. (The latter is a sign of weakness)#2 The Effective leaders makes s__________________, does not generally ask q____________.And seldom ap_______________ as this is perceived as weakness.Differential Interest HomeworkProblem 1Colton wants to sell you a Bubble Guppie $89,000! He tells you that you can pay in three equal annual payments which start in one year and include interest at 5%. You have seen the same item on sale for $79,000. If you bought the item for $79,000, you would have to borrow the money from the bank at 8%. Which is the better deal? Problem 2 Ryan will sell you a Thing for $30,000. No money down and only 1% interest per year for two years. (You send him the 1% at the end of each year). At the end of the 2nd year, you send him the $30,000 along with the interest. If you borrowed from the bank you would have to pay 6%- a heck of a deal... or is it? (How much are you really paying for the Thing?)Problem 3What if the original Sally note (around page 59) had called for seven equal payments including interest at 12% and now has four more years left to run. How much would you be willing to pay Sally if you wanted to earn A) 8%? Amortize it.B) 14%? Amortize it.Problem 4Doozer wants to sell you a note with a face value of $1,000,000. The face rate on the note is 10% and is payable in 4 equal payments which include interest at 10%. The note has four years left to run and is seasoned.A. How much would you pay for the note to earn 12%? Amortize it.B. How much would you pay for the note to earn 8%? Amortize it.Problem 5You want to buy a motorcycle from JD. The cost is $20,000, $2,000 down and the rest in three equal annual payment beginning one year from today. Interest is included in the payments at 10%. How much are the payments? Amortize the loan. Extra Calculator ProblemsEric wants to buy a new Mercedes. The cost is $80,000. Eric will put 10% down and pay the rest in 5 equal annual payments which include interest at 8%. How much are the payments?If Eric amortizes the above loan correctly, what would be the interest expense for the second year?If Eric amortizes the loan correctly, what would be the principal balance after the third payment?If Eric made 60 monthly payments (deal still the same, 10% down and 8% interest), what would be the amount of the each payment?Still on monthly payments, what would be the interest expense for the second month? Suzie wants to have $1,000,000 in the bank in thirty years. If the bank pays interest at 6% compounded semi-annually, how much does she need to deposit today to reach her goal?Cindy wants to withdraw $1,000 per month for the next 5 years. She will withdraw her first amount in one month. The bank pays interest at 12% compounded monthly. How much does she need to deposit today to do this?Heather hit the lottery!! She has the option of taking 560,000 today or 100,000 per year for the next 8 years, or $1,000,000 in ten years. If she can deposit her money at 8%, ignoring taxes, which deal should she take?Extra Extra Calculator ProblemsBob wants to buy a new Harley. The cost is $60,000. Bob will put 10% down and pay the rest in 3 equal annual payments which include interest at 8%. How much are the payments?Amortize the loanIf Bob made 60 monthly payments (deal still the same, 10% down and 8% interest), what would be the amount of the each payment?Still on monthly payments, what would be the interest expense for the second month? Suzie wants to have $10,000,000 in the bank in thirty years. If the bank pays interest at 8% compounded semi-annually, how much does she need to deposit today to reach her goal?Cindy wants to withdraw $10,000 per month for the next 5 years. She will withdraw her first amount in one month. The bank pays interest at 12% compounded monthly. How much does she need to deposit today to do this?Chris hit the lottery!! She has the option of taking $520,000 today or $90,000 per year for the next 8 years, or $85,000 per year for the next nine years or $1,000,000 in ten years. If she can deposit her money at 6%, ignoring taxes, which deal should she take?Module 10BondsOur most important thoughts are those that contradict our emotions. ValarieLearning ObjectivesBonds What is a bond?The coupon is On January 1, 2020, Lucky Company of Las Vegas, Nevada, issues $100,000 of 8% bonds. The bonds pay interest annually and mature in three years. Interest is to be paid on December 31 of each year. (First interest is to be paid 12/31/20)What if by the time it got to the market, interest rates had risen to 10%?Kirch’s 3rd law of the Universe…. You _____________ ______________ the _____________!!!How much does Lucky receive? Bonds issued for less than the face are said to be issued at d__________.Journalize the issuance of the bondAmortize the bondPrepare journal entries for payment of the interest for each year and for the bond redemption at the end. Post the T-accounts related to the bonds.Show how the Bond Accounts appear on the Balance Sheet for each year.What if the current interest rate was 6%?(3rd law applies!!!)(Do all steps-calculate issuance amount, amortize and prepare journal entries) Bonds sold for an amount higher than the face are said to sell at a p________________. Show how the Bond Accounts will appear on the Balance Sheet for each year.A zero coupon bond isAlso called a D________ D_____________ B________Why issue/buy?Claire Co. issues a $100,000 zero on 12/31/13, interest rate 10% per annum, bond is due in three years. How much do they get?Amortize it Prepare the journal entries for the sale (issuance) and for the interest payments each year and post the T-accounts related to the bonds. How will the bonds appear on the Balance Sheet each year? When you’re on the phone with the man, you’re all alone. The Las Vegas BookieBond Sales Between Institutions and/or IndividualsOnce upon a time….Once upon a time…..Suzie had just graduated from medical school and was set to begin a five year ENT internship at a hospital in Pontiac Michigan. Interns earn comparatively little and Suzie was a little apprehensive about her money situation. When she arrived in Michigan, the housing market was such that she could buy a really nice condo for a really good price. The payments on the condo would be less than rent payments. The problem was the down payment and the furnishing. She decided that if she could borrow $100,000, she would be set. After her internship, her first year pay would be about $400,000 per year and she figured she could pay off the loan easily. Debbie, her sister was flush with cash and so Suzie approached her for a possible loan. Debbie’s money was currently sitting in the bank earning 2%. Suzie asked the bank what they would charge for a six year, interest only loan and they told her 10% per year. Debbie offered to loan her the money at 8%. The terms were that Suzie would pay 8% on December 31st of each year. Then with the sixth interest payment, Suzie would repay the $100,000. The note was signed and Suzie got her money and bought her house. Time has passed, three interest payments have been made by Suzie on time. (The note would now be considered seasoned.) Debbie is about to have her fourth child, Colton, and wants to move. A new house would deplete her savings and so she decided to sell the Suzie note. She had just received the third payment of interest yesterday. Debbie called a loan broker, a company that specializes in selling debt such as this. They told her that notes such as hers currently earn 12%. So if Debbie sells the note so that it earns 12%, how much will she get?Go to the last problem, what if the original note had called for 6 equal annual payments that included interest at 8%. Three payments have been made and current interest rates are 12%. How much would much would Debbie sell the note for?Buckeye wants to buy from Debbie a Lucky Company 10%, $100,000 bond that was issued 6 years ago. The bond pays interest annually. The bonds currently have exactly four yearsleft to maturity. Figure out the price Buckeye should pay Debbie under each of the following scenarios. Amortize them.Current interest rates are 8% Current interest rates are 10%Current interest rates are 12%Go back to the Lucky Company bonds – What if the date of issuance is April 1st and not December 31st? What will the effect be on the journal entries, T-accounts and financial statements?Go to Sam’s Town (page 147) - The annual payment on the note is made half-way through the year. How would you handle that?Bond HomeworkProblem 1 A Challenging Cash Flow Problem-The following balances are from the beginning of the year for Sam’s Town as of December 31, 2019:Cash 108,000Accounts Receivable 40,000Allowance for Doubtful Accts 2,000Inventory 60,000 (3 junkets)Prepaid Rent 3,000Equipment 200,000Accumulated Depreciation 60,000Security Deposit 10,000Accounts Payable 80,000Wages Payable 5,000Interest Payable 5,000Taxes Payable 8,000Note Payable 100,000Common Stock ($1 each) 60,000Retained Earnings 101,000For 2020: Received all beginning accounts receivable and paid all beginning accounts payableBought five Junkets at $25,000 each, 20% down, rest next yearSold six Junkets, $50,000 each, 60% down, 40% next year Paid cash wages of $40,000 and at the end of the year owed employees $2,000 Paid utilities of $12,000 and advertising of $10,000.On June 30th, they paid the annual payment of $10,000 principal plus interest on the Note Payable. The note was taken out on June 30th of the previous year. (Can you figure out the interest rate?)On August 1, purchased a new wagon for delivery of the junkets for $20,000.On December 1, they declared and paid a dividend of $5,000. On December 31, the company purchased a piece of land by issuing a note for $75,000. The note is payable in five years. The interest at 12% is payable annually on December 31 of each year starting in 2021.During the year they paid $8,000 in rent (rent is $1,000 per month)The company uses the FIFO inventory flow assumptionThe depreciation for the year was $30,000The company estimates that 4% of its accounts receivable will never be collected. During the year the company wrote off $1,500 in bad accounts.The tax rate is 30%. During the year the company paid all of last year’s taxes and 50% of 2020 taxes.Prepare Journal Entries, T-Accounts, and Financial Statements for the year 2020. (Don’t stop….there are more problems on the next page!!)Problem 2 Darby Company issues a $100,000 on 12/31/15, 15%, bond that matures in 5 years. Interest is paid on December 31st of each year. Prepare all journal entries for all years related to this bond issue if it was priced to yield: 10% 15% 20%Problem 3 Still Darby Company - How about an 8% zero issued on 12/31/16, due in 3 years, face amount of $100,000. How much would you pay? Amortize it. Problem 4 Ryan Company issues a $100,000 on 8/31/14, 10%, bond that matures in 5 years. Interest is paid on August 31st of each year. How much would you pay to yield: 8% 10% 14%Problem 5 Still Ryan Company - How about a zero issued on 5/31/14, due in 4 years, face amount of $100,000. Current market rates are 11%. How much would you pay?Amortize it. Problem 5Claire Company(An exercise in deduction and sifting through useful and some useless, even spurious, information.)Claire Company began operations on April 1, 2020 (at 5:07 PM to be precise). They have come to you because they want to borrow money from the bank to expand. The bank has requested financial statements. They heard you were cheap, so they came on by! From the following information, record the transactions and prepare all financial statements for the period April 1- December 31, 2020.Per the checkbookCash received from Claire for 100 shares of common stock- $60,000.Cash received from Brother on May 1, 2020, $50,000, repayable at $10,000 per year plus 5% interest.Cash received from customers- $160,000.Cash paid for inventory $100,000.Security deposit to landlord for store- $3,000Cash paid for rent $12,000Cash paid for equipment for store, $30,000. It is estimated that this equipment will last for six years and then be worthless. (Calculate depreciation on a monthly basis for this problem.) The actual cost of the equipment was $60,000, the rest of the cost will be paid in equal annual payments of $_____________ for five years. The payments include interest at 6% and the first payment is due April 1, 2021.Cash paid for wages, $12,000 .Cash paid for two-year insurance policy (runs from 6/30/20 – 6/30/21), $2,400.Cash paid for other operating expenses, $3,000.Cash paid for dividend, $2,000Other InformationOn November 1, Claire hired Bill as an employee. They agreed his wages would be $2,000 per month payable on the first day following each month he worked. On April 1, Claire signed a three-year lease for the store it was to use. The lease called for a security deposit and monthly payments of $2,000 due at the beginning of each month.At the end of December, Claire owed its inventory suppliers $10,000. Claire also owed wages of $6,000 at December 31st.On December 31st, the company ordered $20,000 worth of merchandise which was received in January and will be paid for in February. At December 31, 2020, Claire took a physical inventory and found they had inventory on hand that cost them $30,000. (This is their ending inventory.)Customers owed Claire Company $20,000 at the end of December.The tax rate is 30% Assume a $1 par value.Prepare all Financial Statements taciturn Module 11 Owners’ Equity SEQ CHAPTER \h \r 1 Courage is not the absence of fear, but rather the judgment that something is more important the fear. From the Princess Diaries Types of Business OrganizationsAdvantages of the _____________________________________Your own corporationDon’t ever give ___________________ ___________________Always have a __________/ ______________ before you __________________!!!How about disputes? Partnership always have a _______________ _______________ before you start!! Corporation always _____________________ itself mon stockPar is Issuance of Common Stock A Company issue 10,000 shares of $1 par value stock for $10 per share. On January 1, Annabella Co. issued 50,000 shares of $5 par value stock for $20 per share.Good luck comes to the saucy and the bold. (Welsh Proverb)Other types of StockDividendsCashAnnabella Co., declares a $.10 per share dividend on September 1, payable on October 1 to shareholders of record September 15|---------------------------------------------------------|-------------------------------------------------------|date of _____________date of _____________date of _____________Guber Co. began operations by issuing 10,000 shares of $1 par value stock on January 1 for $10 per share. On June 30 they declared a $.03 per share dividend, record date July 15 and payable August 1. Prepare journal entries to record these transactions. Stock Dividends areSo why issue?The purpose of management is…………………………………………Horse puckey!!!The real purpose of managers is more likely to beSignaling and information theoriesFinishing the Owners’ Equity SectionTreasury stock is Why do?On January 1 the company bought back 1,000 shares of its own stock for $10 per share.Prepare the journal entry and post the T-accounts related to Treasury Stock.On February 1 the company resold 100 of the shares purchased on January 1 for $12 per share. Prepare the journal entry and post the T-accounts related to Treasury Stock.On March 1 the company resold 100 of the shares purchased on January 1 for $9 per share. Prepare the journal entry and post the T-accounts related to Treasury Stock.On April 1 the company resold 200 of the shares purchased on January 1 for $9 per share.Prepare the journal entry and post the T-accounts related to Treasury Stock. SEQ CHAPTER \h \r 1The Additional Paid in Capital-Treasury Stock Transactions cannot go below ______________. If you need it to, you debit _________________________________________.And Treasury Stock goes __________________________________ SEQ CHAPTER \h \r 1On January 1, 2020, Acme Company had 100,000 shares of $10 par stock outstanding which it originally issued for $15 per share. On April 30th it bought back 2,000 shares at $27 per share. On October 1, Acme Company sold 500 shares of the Treasury Stock on the open market at $30 per share. On November 30th the Company sold 1,000 shares of Treasury Stock at $28 per share. Prepare journal entries for the treasury stock transactions and post the treasury stock T-accounts. Module 12Managerial Part Itemerity Concentration comes out of a combination of confidence and hunger. (Arnold Palmer)We have been studying Financial Accounting Which deals with ___________________________________________Managerial accounting is __________________________________________________Cost BehaviorWe sell Tasteys. They cost $90 to make and sell for $ 300 each. Our only other expenses are the rent of $400 per month and a $10 per unit sales commission we pay to the salespeople. Fixed Costs areVariable Costs areThe relevant rangeCalculating Break-evenTarget ProfitBreak-even using Contribution Margin % Now go back to the Hot Dog StandYou have decided to open a hot dog stand at the corner of Court and Union. The following is your opening balance sheet. You own the only 50,000 shares of stock outstanding for your company. You sell the dogs for $2.00 each. You pay your worker a fixed salary of $20,000 plus $.10 for each dog she sells. (Dogs cost $.40 each- how do I know that?)AssetsCash 5,000Inventory 10,000Cart 35,000 Total 50,000 Liabilities -0- Owners’ EquityCommon Stock 50,000Retained Earnings -0- Total 50,000Income Statement Using For the First Year Contribution Margin Format Sales 60,000 Sales Cost of Sales 12,000 Gross Margin 48,000 Operating Expenses Wages 23,000 Other 10,000 Total Operating Expenses 33,000 Operating Income 15,000How many hot dogs do you need to sell to break-even Per YearPer Month Per Week Per Day Per HourGracie Company sells Dodds. The following is an income statement for a recent month.Sales$250,000 Cost of goods sold 150,000 Gross Margin 100,000 Operating Expenses Salaries and commissions $42,000 Rent 18,000 Utilities 7,000 Other 3,000 70,000 Net Income $30,000Gracie sells one product, Dodds at $20 each. Cost of goods sold is variable. A 10% sales commission, included in salaries and commissions, is the only other variable cost. Gracie tells you that the income statement is not helpful, for she cannot determine such things as the break-even point.Redo the statement using the contribution margin format.What is the breakeven in units and dollarsAcme Company sells anvils and the following is per anvil Unit Selling Price$20Variable Costs 12 Total fixed costs $ 400,000 Total volume 100,000 unitsPrepare an income statement using the contribution margin formatWhat is Acme’s Break Even point in unitsIn $Using the contribution margin % to calculate Break-even in dollarsNow assume that Acme wants to make $1,000,000 per year. How many anvils does the company need to sell to accomplish this (in units and dollars).The CFO of Laurel Company provides the following per-unit analysis, based on a volume of 100,000 unitsSelling Price$30Variable Costs $12 Fixed Costs 9 Total Costs 21 Profit per unit $ 9Answer each of the following questions independent of your answers to the other questions What total profit does Laurel expect to earn? What would be the total profit at 110,000 units? What is the break-even point in units? Laurel’s managers think they can increase volume to 120,000 units by spending an additional $ 60,000 on salespeople. What total profit would they earn if they make this move?Ryan, Inc. manufactures lamps and expects to sell 350,000 units in 2020 at $21 per unit. Planned per- unit manufacturing costs at that level of production are as follows:Variable manufacturing costs$9Fixed manufacturing costs$5Early in 2020, a new customer approaches Ryan offering to buy 15,000 lamps at $11 each. Ryan can produce the additional units with no change in fixed manufacturing costs or per-unit variable costs. The only additional fixed cost for this order is for packing and shipping, estimate at $3,800, Accept?Professional tip In negotiating, go ___________ then ________________.`Module 13 Homework Problem 1. Salmon Company makes Things. Things sell for $30 each and cost $10 each to make. Fixed costs are estimated to be $1,500,000 next year. What is the breakeven point for Salmon based on the above informationHow many Things must Salmon sell to make $1,200,000 next year?Problem 2 Billy Bob’s has given you the following income statement for June 2019.Sales$ 500,000Cost of goods sold 300,000 Gross margin 200,000Operating expenses: Salaries and commissions $ 80,000 Utilities 20,000 Rent 22,000 Other 18,000 Total operating expenses 140,000 Income 60,000Billy Bob sells one product, a running shoe for $100 per pair. A 10% sales commission, included in Salaries and commissions is the only other variable cost. The manager tells you that this financial statement is not very helpful to her.Redo the income statement using the contribution margin format.For Billy Bob’s determine the break-even in sales dollars and units Module 14struthious Managerial Lazy people are always anxious sycophantPart 2 to be doing something. pugnacious Marquis De VauvenarguesSusie is the new manager of Acme Clothing. The controller has given her the following information based on expected operations for the coming year. ShirtsPantsPulloversSelling Price $ 20 $ 30 $ 60Variable Costs 10 12 15Contribution Margin 10 18 45Sales mix percentage, in dollar sales 50% 30% 20%Total fixed costs are $1,189,000What is the weighted average contribution margin?What is the break-even in sales?At the break-even point, how many of each item will be sold?The CEO wants a profit of $800,000. Determine the sales needed to achieve this goal?The sales manager believes she can increase the sales of any of the three products by 20% by spending $25,000 in advertising on that product. Which product should she choose for the promotion?Cleveland Cliffs produces three models of gel pens, regular, silver and gold. Price and costs of the three are as followsRegularSilver GoldSelling Price $ 20$ 30$60Variable Costs 12 15 21Monthly fixed costs are $600,000Suppose the sales mix is Regular 50%, Silver 30% and Gold 20% What is the breakeven in sales dollars? How much must the sales volume be to make $300,000 per month?Freeland Company makes three products, Alpha, Beta, and GammaBelow are the income statement for a recent month: May Sales$160,000 Costs 120,000 Net Income 40,000 Selling price and cost data by product are as follows.AlphaBeta GammaSelling Price$40$20 $10Variable costs 16 6 6Contribution margin 24 14 4Sales mix (in dollars) 40%40% 20%Determine the break-even point in dollars* Which product is most profitable per unit sold? Which product is most profitable per dollar of sales?What sales dollars are needed to earn $70,000 per month, and how many units of each product will be sold at that sales level if the usual mix is maintained?The sales manager believes that he could increase sales of Gamma by 10,000 units per month if more attention were devoted to is and less to Beta. Sales of Beta would fall by 2,000 units per month. What change in income would occur if this action were taken? June sales were $200,000 with a mix of 40% Alpha, 30% Beta and 30% Gamma. What was the income? Suppose the company is currently selling 12,000 units of Gamma. Because this is the least profitable product, management believes it should be dropped from the mix. If Gamma is dropped, it is expected that sales of Beta would remain the same and those of Alpha would rise. By how much would sales of Alpha have to rise to maintain the same total income? (Did you figure out that the fixed costs were $56,000? If yes, you are really good. If no, use the $56,000 as fixed costs anyway).Professional Tip #1 The urge to talk is the urge to r______________ c_____________.#2 The second rule of the negotiator: Never get down to _______ _________. If necessary, ____________ __________!!Module 13 HomeworkProblem 1. Jenkins company sells three different laundry baskets. The controller has prepared the following estimates for next year A B CSelling Price$12$20$30Variable Costs 4 5 8Estimated sales mix60%30% 10%Estimated Fixed Costs $1,590,000What is the weighted average contribution margin?How many of each of the laundry baskets does Jenkins have to sell for the company to make $1,590,000? Problem 2Aisha Exterminating Company performs a wide variety of pest control services. Aisha, the owner, has been examining the following forecasts for 2020. Type of Service Expected $ volume Contribution Margin % Termites$480,00060% Lawn Pests 360,00050 Interior Pests 360,00070What is the weighted average contribution margin? If Fixed Costs are $560,000, what profit does Aisha expect?The actual sales mix turned out to be 20% termites, 30% lawn pests and 50% interior pests. Total actual sales were $1,200,000 and total fixed costs were $560,000. Determine the actual weighted-average contribution margin and the net income.Module 14Managerial Part 3Cost AllocationKreutzer’s Klutz Company sells backpacks, tote-bags and book-bags. The cost structure is as follows:Backpacks Tote-bags Book-bagsSelling Price $40 $32 $40Variable Costs 24 8 20Sales Mix 60% 10% 30%Additionally, the company spends $4,000 per year advertising Backpacks, $1,000 per year advertising Tote-bags, and $3,000 to advertise book-bags. All other administrative costs equal $112,000. Sales are $400,000. Prepare the contribution margin format income statement Backpacks Tote-bags Book-bags TotalSalesVariable CostsContribution MarginFixed Costs Direct CommonTotalNet IncomeDirect Fixed Costs areCommon Costs areWhat is the breakeven? Module 15 That was talking, this is doing. Doing is different than talking. Curly SueCapital Budgeting Kreutzer Industries is introducing a new product expected to sell for $14 and to have variable costs of $7. The managers expect to sell 20,000 per year for 10 years. Making the product requires machinery that costs $400,000. Will last for 10 years, and will increase annual fixed operating costs by $30,000. The machinery will be depreciated using the straight-line method. The tax rate is 30% and the required return is 12%Evaluate the feasibility of the project.What is the expected increase in after-tax cash flows for the project?The Net Present ValuePaybackIRRUsing Excel Colton Company makes high-quality workshoes. Its managers believe the company can increase productivity by acquiring some new machinery but are unsure whether it would be profitable. The machinery costs $ 1,000,000, has a five-year life with no salvage value, and should save about $ 400,000 in operating costs annually. The company uses straight-line depreciation and has a 40% income tax rate and a 12% cost of capital.What is the expected increase in after-tax cash flows for the project?Calculate the NPV of the projectWhat is the Payback?What is the IRR?JD Company has the opportunity to introduce a new radio with the following expected results.Annual unit sales volume300,000 Selling price per unit $60Annual cash fixed costs $ 4,200,000 Variable cost per unit $35The product requires equipment costing $8,000,000 and having a four-year life with no salvage value. The company has a 12% hurdle rate. The tax rate is 40% and the company uses straight line depreciation. What is the expected increase in after-tax cash flows for the project?What is the NPV of the project?What is the Payback?What is the IRR of the project?Stowe Company has the following three investment opportunities. A B CCost$70,000 $70,000 $70,000 Cash inflow by yearYear 1$35,000 $35,000 $4,000 Year 2 35,000 10,000 8,000 Year 3 - 45,000 10,000 Year 4 5,000 20,000 98,000 Total 75,000 110,000 120,000 Rank the investment opportunities in order of desirability using (a) payback, (b) NPV and, (c) irr.For the NPV, use a hurdle rate of 16%. Gabriel company currently makes 200,000 large strawberry jars per year at a variable cost of $9.75. Equipment is available for $500,000 that will reduce the variable cost to $7.50 while increase cash fixed costs by $200,000. The equipment will have not salvage value at the end of its four-year life and will be depreciated using the straight-line method. Gabriel has a 30% tax rate and a 12% hurdle rate. Do it????Debbie Stickle owns a driving range. She present pays several high school students $.8 a bucket to pick up the golf balls that his customers hit. A salesperson has shown her a machine that will pick up balls at an a cash cost of $6,600 plus $.05 per bucket. The machine costs $10,000 and has a five year life. Debbie would us straight line depreciation. Volume for the driving range is 21,000 buckets per year. Debbie’s combined state and federal tax rate is 30%. She believes the appropriate discount rate is 16%. Do it? Other factors??Refreshing on Present Value, Payments and AmortizationYou have found a camel you really just must have! Which is the best deal? Why? Amortize all the deals. Deal #1. Cost is $20,000, four equal payments which include interest at 4%. Payments begin one year from today. (Realistic rate is 12% for all the deals)Deal #2 The camel costs $25,000, BUT you pay interest only at 4% for six years. With the last interest payment, you also pay the $25,000.Deal #3 The camel is $30,000, NO INTEREST for five years and then you pay the 30,000.Deal #4 $17,000 cash.Certainties are arrived at only on foot. Module 12Revenue RecognitionRevenue Recognition- other than just selling things! Basics When Delivery has occurred or services have been renderedPrice is fixed or determinableCollectability is reasonably assuredYour Company sells a $100 gift certificate. And when it is used to buy a pair of pants that cost you $40.On October 31, you purchased a three year subscription to a monthly magazine- “College Today”. You send them $180 and your subscription starts with the November issue. Here is the accounting on the books of “College Today” books. October 31st November 30December 31stPresentation on Financial StatementsRevenue recognition considerationsOngoing?? Done??? Rights of Return??Certainty of collectionConstructionSteven’s Construction Company contracted on January 1, 2016 to build a new high rise apartment building for Gabrielle Properties. The construction is expected to take three years. The contract price is $50,000,000. Gabrielle pays Steven’s $1,000,000 on the day the contract was signed. The contract included a retainage clause of 10% which will be paid on completion, and Gabrielle’s acceptance of the building. The expected costs, billings and cash receipts are as follows: (in millions)20162017 20182019 Costs 17 10 8 5 Billings 20 1010 10 Cash Collections* 18 9 8 5*includes 1,000,000 on day of signing% of Completion MethodGo back to Stevens-Steven’s Construction Company contracted on January 1, 2016 to build a new high rise apartment building for Gabrielle Properties. The construction is expected to take three years. The contract price is $50,000,000. Gabrielle pays Steven’s $1,000,000 on the day the contract was signed. The contract included a retainage clause of 10% which will be paid on completion, and Gabrielle’s acceptance of the building. The expected costs, billings and cash receipts are as follows: (in millions)20162017 20182019 Costs 17 10 8 5 Billings 20 1010 10 Cash Collections* 18 9 8 5*includes 1,000,000 on day of signingNow assume that 2016 and 2017 go as planned, but in 2018 you hit a snag. The actual costs are $20,000,000 and you still estimate that after that year, you will have $10,000,000 in costs to finish the project. Completed ContractInstallment SaleOn January 1, 2020, General Development Corporation acquired 100 acres of land in Florida for $10,000. They put $30,000 in infrastructure (roads and so forth) on the property. They broke the property into 400 quarter acre lots which they advertised for sale to at $2,600 per lot. During 2020 they sold 25 lots at an average price of $2,600. The terms were $100 down and the rest in 120 equal annual monthly payments of $27.76 which include interest at 6%. The Sales people get 10% of the sales price regardless of whether the buyer ultimately makes all the payments. Assume all purchasers made 6 payments during 2020. Assume this qualifies to be accounted for as an installment sale. Prepare all related journal entries for 2020. Cost Recovery- redo the last problem using the cost recovery accountingHomeworkYour are building a building and accounting for the profit using the percentage of completion method. The contract is for $3,000,000. The total estimated costs are $2,400,000. In year 1, your costs were $600,000 and your billings were $900,000. In year two, your costs were $1,200,000 and the billings were $1,500,000. In year 3, costs were $600,000 and billings were $600,000.Prepare journal entries for these transactions.Consider the case:Below is financial information from John’s CompanyAccounts Receivables $100,000 Accounts Payable 50,000Inventory 200,000 Note Payable 500,000Fixed Assets $900,000 Owners’ Equity Accum Deprec 100,000 800,000 Common Stock 200,000 Retained Earnings 350,000Debbie’s Company will buy John’s Company for $1,500,000. You estimate that the Inventory is worth $175,000 and the Fixed Assets are worth $700,000. The Note Payable is interest only at 8% with exactly ten years left before the principal is due. Current interest rates are 10%. Everything else is worth its book value. Prepare the journal entry made by your company to record the purchase. Another Case: JD’s Tractor CompanyAccounts Receivable $400,000Accounts Payable 50,000Inventory 175,000 Note Payable 450,000Fixed Assets $800,000Common Stock 300,000 Accum Deprec 200,000 600,000 Retained Earnings 375,000 Your company will buy this company for $3,000,000. You estimate that the receivables are worth about $375,000, the inventory is worth $150,000 (how could that be?) and the fixed assets are worth $500,000. Everything else is worth its book value. Prepare the journal entry to record the purchase on your company’s books. Go back to the previous problem (JD’s Tractor Company). Assume the Note Payable is interest only at 8% with exactly five years left before the principal is due. Current interest rates are 12%. Redo the journal entry to account for the market value of the Note Payable using a Note Payable Discount or Premium account similar to Bonds. Module Don’t tell me how roughThe Rules Here and There the seas are son, just bring the darn ship in. Lou Holtz Rules of the GameFor the USGAAPG______________ A_____________ A_______________P________________Who sets GAAP? FASBF____________ A_______________ S________________ B________________General PrinciplesAssets and Liabilities measured in H_________________ C_____________ Measureable in C_______________________G_____ C_______________ (Unlimited Life)Disclosure and Measurement PuzzlementsContingent LiabilitiesGift CardsGAAP vs Non-GAAP??? Rest of the World(IFRS????) U.S. adoption of IFRS unlikelyFull U.S. adoption of International Financial Reporting Standards (IFRS) appears unlikely to occur in the intermediate-term as the major accounting standard setters continue to move away from full convergence of their standards, according to a?Fitch Ratings report.Three joint, or former joint, FASB/IASB projects remain outstanding:Financial instrumentsInsuranceLease contractsDifferences in financial products between U.S. institutions and those following IFRS, as well as differences in application meant that a one-size-fits-all accounting approach for financial instruments was problematic. Furthermore, on the insurance front there were a number of concerns raised by U.S. constituents, including that the proposal would ensnare both insurance and non-insuring issuers. These considerations resulted in the joint insurance project also falling by the wayside.Discussions remain on track over a joint FASB/IASB standard for lease contracts. However, some detailed issues remain to resolve and there may be some minor differences in application between the final IFRS and U.S. GAAP standards.Nevertheless, the two standard setters recently marked successful completion of their joint project on revenue recognition. The new revenue standard was issued in May and is nearly identical to a new IFRS standard, IFRS 15 issued on the same date. U.S. public companies using GAAP will be required to apply the standard for annual reporting periods beginning after Dec. 15, 2016 with private companies after Dec. 15, 2017. The revenue standard should not affect overall contract profitability.For many companies, the new rules will affect the timing of revenue, and Fitch believes this has the potential of making margins less consistent over time due to sales deleverage. Transition to the new rules may provide an opportunity for companies to scrutinize their contracts. Changes to terms and conditions may then be considered to optimize revenue under the new rules or remove redundant conditions.In the interim, accounting updates during 2013 were mostly clean-ups of previous pronouncements or updates. As such, they are likely to have minimal impact to corporate credit metrics and cash flows.Owners’ Equity RevisitedDividends CashAnnabella Co., declares a $.10 per share dividend on September 1, payable on October 1 to shareholders of record September 15|---------------------------------------------------------|-------------------------------------------------------|date of _____________date of _____________date of _____________A Couple of Miscellaneous PV Items Annuity DueYou are leasing a new car. The deal calls for 36 payments of $747.35 per month. You can, and intend to, buy the car at the end of the lease for $24,000. The first payment is due today. What is the present value of the lease?Deferred AnnuityYou are planning on retiring in 30 years. You figure you will need about $200,000 per year to live on. If you plan to live 40 years after you retire, how much do you need to deposit today, if you put it in a mutual fund with an 8% annual return? Go back to the last problem. How much do you need to put in per year to get to your goal?HomeworkProblem 1 You have just had your first child. The grandparents want to pay for the child’s education at Ohio University. The child will enter OU in exactly eighteen years. The cost per year then is estimated at $60,000. The amount must be paid at the beginning of each of the four years. How much do the grandparents need to deposit today in an account paying 9% to accomplish the goal?What if the grandparents are not wealthy and so want to make annual deposits. They will make the first one today. How much do the annual deposits need to be.What if they wanted to make monthly deposits, again, first one today, into an account paying 9%?Problem 2 Prepare Journal Entries for all of the following transactions:On January 1, 2020, Heather Corporation (a subsidiary of the famed PWC Corporation) began operations by selling 200,000 shares of $1 par value stock to the public for $5 per share. On June 30, they sold 50,000 more shares at $6 per share. On July 1, they declared a dividend of $.25 per share, payable on July 30 to shareholders of record on July 15. On July 30 they paid the dividend. On August 1, they bought back 10,000 shares of the company’s stock for $6 per share. On September 30, they sold 5,000 shares of the treasury stock for $9 per share. On December 1, they sold the rest of the stock in the treasury for $8 per share.Deferred TaxesDifferences between Net Income and Taxable IncomeT_________________________________ (could also be termed timing)Such asP________________________________Such asDeferred tax liabilitiesDeferred tax liabilities generally arise where tax relief is provided in advance of an accounting expense/unpaid liabilities, or income is?accrued?but not taxed until received. Examples of such situations include:a company claims tax depreciation at an accelerated rate relative to accounting depreciationa company makes pension contributions for which tax relief is provided on a paid basis, whereas accounting entries are determined in accordance with actuarial valuationsDeferred tax assetsDeferred tax assets generally arise where tax relief is provided after an expense is deducted for accounting purposes.Examples of such situations include:a company may?accrue?an accounting expense in relation to a?provision?such as bad debts, but tax relief may not be obtained until the provision is utilizeda company may incur?tax losses?and be able to "carry forward" losses to reduce taxable income in future years..An asset on a company's balance sheet that may be used to reduce any subsequent period's income tax expense. Deferred tax assets can arise due to net loss carryovers, which are only recorded as assets if it is deemed more likely than not that the asset will be realized. MACRSM_______________ A_________________ C_________ R_____________ S___________MACRS has the half year convention built into the tables. For all our problems we will assume that, for financial reporting, the company depreciates assets a full year during the year of acquisition and none in the year of disposition, unless the problem states otherwise. Acme, Inc. purchased new computer software on January 1, 2019. The cost of the software was $84,000. It is expected that the software will last 4 years and then be worthless. The company uses straight-line depreciation for reporting purposes. The software is three-year property for tax purposes. Assume that Acme makes $510,000 annually before depreciation and taxes and that this is the only fixed asset the company has. Included in the $510,000 is $10,000 of municipal bond interest that the company receives each the year. Prepare the journal entries as they relate to depreciation and taxes for each of the years and post the deferred tax T accounts for each of the years. The corporate tax rate is 30%. Accounting TaxIncome before Depreciation and Taxes $ 510,000 $ 510,000Depreciation ExpenseIncome before Permanent Differences & TaxesPermanent Differences Taxable IncomeTax ExpenseJournal Entry for x1Now prepare the journal entries for the next three years. Assume the same earnings and permanent differences.MACRS GDS Property(General Depreciation System)Property ClassPersonal Property (all property except real-estate)3-year propertySpecial handling devices for food and beverage manufacture.Special tools for the manufacture of finished plastic products, fabricated metal products, and motor vehicles5-year propertyInformation Systems; Computers / PeripheralsAircraft and parts (of non-air-transport companies)ComputersPetroleum drilling equipmentProperty with ADR class life of more than 4 years and less than 10 yearsCertain geothermal, solar, and wind energy properties.7-year propertyAll other property not assigned to another classOffice furniture, fixtures, and equipmentProperty with ADR class life of more than 10 years and less than 16 years10-year propertyAssets used in petroleum refining and certain food productsVessels and water transportation equipmentProperty with ADR class life of 16 years or more and less than 20 years15-year propertyTelephone distribution plantsMunicipal sewage treatment plantsProperty with ADR class life of 20 years or more and less than 25 years20-year propertyMunicipal sewersProperty with ADR class life of 25 years or moreProperty ClassReal Property (real estate)27.5-year propertyResidential rental property (does not include hotels and motels)39-year propertyNon-residential real propertyYearDepreciation Rate in % for Recovery Period3-year5-year7-year10-year15-year20-year133.3320.0014.2910.005.003.750244.4532.0024.4918.009.507.219314.8119.2017.4914.408.556.67747.4111.5212.4911.527.706.177511.528.939.226.935.71365.768.927.376.235.28578.936.555.904.88884.466.555.904.52296.565.914.462106.555.904.461113.285.914.462125.904.461135.914.462145.904.461155.914.462162.954.461174.462184.461194.462204.461212.231For 2019, Kylie Company had income before taxes and depreciation last year of $500,000. Included in the other revenue section was $5,000 in municipal bond interest she received on Athens Municipal Bonds which the company owned. On January 1, 2019 she purchased a new goomahochie for $60,000. She estimates it will last two years and then be worthless. (For the uninformed, a goomachochie is used to produce goomies and is three-year property according to the IRS). She used straight-line depreciation to depreciate the goomahochie. During 2019 she paid fines of $20,000 for speeding. Her Bad Debt Expense for the year was $7,000. She actually wrote off $4,000 in accounts that she will never collect. In 2019, her fines were $6,000, her bad debt expense was 6,000 and she wrote off $7,000. She had municipal bond interest of $2,000. In 2020, her fines were $7,000, bad debt expense was $5,000, she wrote off $7,000 and she had no municipal bond interest. In 2021, her bad debt expense was the same as her write offs, she had no fines or municipal bond interest. Prepare the journal entries for all of the years that relate to taxes. (Assume the same earnings each year before depreciation and a 30% tax rate and all taxes are accrued and then paid the following year.) Ruth just bought a new airplane - cost $600,000. She will use it to deliver stuffs for the next five years. At the end of the fifth year she expects it will be worthless. Ruth’s net income before depreciation and taxes for the year was $4,000,000. Her tax rate is 30%. Ruth uses the straight line method (half-year convention) when calculating depreciation for accounting purposes. For IRS purposes, the plane is considered five-year property. Assume the same earnings before depreciation and taxes for the next six years. Prepare all journal entries relating to depreciation and taxes for all five years.What happens when tax rates change?Why Successful People Never Bring Smartphones Into MeetingsYou are annoying your boss and colleagues any time you take your phone out during meetings, says new research from USC's Marshall School of Business, and if you work with women and people over forty they're even more perturbed by it than everyone else.The researchers conducted a nationwide survey of 554 full-time working professionals earning above $30K and working in companies with at least 50 employees. They asked a variety of questions about smartphone use during meetings and found:86% think it’s inappropriate to answer phone calls during meetings84% think it’s inappropriate to write texts or emails during meetings66% think it’s inappropriate to write texts or emails even during lunches offsiteThe more money people make the less they approve of smartphone use.The study also found that Millennials are three times more likely than those over 40 to think that smartphone use during meetings is okay, which is ironic considering Millennials are highly dependent upon the opinions of their older colleagues for career advancement.TalentSmart?has tested the emotional intelligence of more than a million people worldwide and found that Millennials have the lowest self-awareness in the workplace, making them unlikely to see that their smartphone use in meetings is harming their careers.Why do so many people—especially successful people—find smartphone use in meetings to be inappropriate? When you take out your phone it shows a:Lack of respect. You consider the information on your phone to be more important than the conversation at hand, and you view people outside of the meeting to be more important than those sitting right in front of you.Lack of attention. You are unable to stay focused on one thing at a time.Lack of listening. You aren’t practicing?active?listening, so no one around you feels heard.Lack of power. You are like a modern-day Pavlovian dog who responds to the whims of others through the buzz of your phone.Lack of self-awareness:?You don't understand how ridiculous your behavior looks to other people.Lack of social awareness:?You don't understand how your behavior affects those around you.I can't say I'm surprised by the USC study's findings. My company?coaches leadersusing?360°?assessments?that compare their self-perception to how everyone else sees them. Smartphone use in meetings is one of the most common coworker complaints.It’s important to be clear with what you expect of others. If sharing this article with your team doesn't end smartphone use in meetings, take a page out of the Old West and put a basket by the conference room door with an image of a smart phone and the message, "Leave your guns at the door."Hermi’s Bumbles, Inc.Hermi’s Bumbles is a company that has been in business for three years. The company is a wholesaler of Bumbles. Bumbles are bulbs which grow into beautiful, sweet smelling plant-trees. They are a cross between a hyacinth and a buckeye. They are refrigerated and must be planted within one year of when they are harvested. Hermi buys the bumbles from a grower when they are one month old. Hermi has one location in Columbus, Ohio. It has three refrigerated trucks which deliver the Bumbles throughout Ohio. The financial statements on the previous page summarize Hermi’s operations for its first three years.Hermi began operations with individuals investing $120,000 for 12,000 shares of common stock and a small business loan of $200,000 from the bank. The loan carries interest at 12%. Hermi must pay the interest plus $10,000 on the principal on January 1 of each year. Hermi sells using terms of 2/10 n/30. The latest sale of stock between individuals was yesterday at $85.00 per share. There are more shares available from the other investors for this amount. The tax rate is 30%.Analyzing Hermi’sCurrent Ratio Which tells us? Calculate the Accounts Receivable Turn for 2018 and 2019And the average collection period for the two yearsCalculate the Inventory Turn Calculate the Average Days Sales In InventoryCalculate Book Value Per Share Return on Assets ROAWhich tells us?Return on Equity ROEWhich tells us?Leverage What causes the difference between the ROA and the ROE??Debt RatioDebt to Equity Which tells us?You have decided to open a hot dog stand at the corner of Court and Union. The following is your opening balance sheet. You own the only 50,000 shares of stock outstanding for your company. You sell the dogs for $2.00 each. You pay your worker a fixed salary of $20,000 plus $.10 for each dog she sells. AssetsCash 5,000Inventory 10,000Cart 35,000 Total 50,000 Liabilities -0- Owners’ EquityCommon Stock 50,000Retained Earnings -0- Total 50,000Expand usingExpand using Stock LoanFor the First Year Sales 60,000 Cost of Sales 12,000 Gross Margin 48,000 Operating Expenses Wages 23,000 Other 10,000 Total Operating Expenses 33,000 Operating Income 15,000 Net Income Before Taxes ______ Tax Expense Net Income .EPS .You paid all your income out as a dividend. You want to expand to Oxford. You will need to invest a total of $60,000. You expect your sales and cogs to double with the new operation. Your wage expense for Oxford will be based the same as it is in Athens. Your other expenses will increase to $12,000. Your tax rate is 30%. You can either sell 60,000 shares of stock for $1 each or you can borrow the money from the bank. The bank will charge you 8% interest on the loan. Prepare the income statement for next year if you do the deal under each of the alternatives. Assume the deal is done on January 1st.Window Dressing Cash$300,000 Accounts Payable $200,000 Accounts Rec 100,000 Other payables 200,000 Inventory 100,000 Total Current Assets 500,000Total Current Liabilities 400,000Current Ratio isNow pay off the Accounts PayableThe Current Ratio is Problem 1Calculate all the ratios you have learned for both Kevin’s Kennels and Molly’s Muchies (Cash Flow Homework). Compare and contrast the two companies using the ratios you have learned.Explanations and Calculations of the RatiosSusanne FreelandCurrent Ratio = Working Capital RatioCurrent AssetsCurrent LiabilitiesMeasure of liquidity – a company has sufficient liquid assets to cover its current obligations.The higher the ratio the better able a company can meet its current obligations.Return on Assets = Net Income Ave. Total AssetsMeasure of how well a company uses its assets to create profits.The company wants to create a return that satisfies its shareholders (owners).Investors use this ratio to evaluate company leadership.Return on Equity = Net Income Ave. EquityMeasures the success of company’s financing, investing and operating activities.A company that generates a high return relative to its shareholders equity is considered a sound investment. The original investors will be repaid with the proceeds from business operations.Debt Ratio = Total Liabilities Total Liabilities + Total Owners’ Equity = Total Liabilities Total Assets Debt to Equity Ratio = Total Liabilities Total Owners’ EquityThe more outstanding debt a company has, the more its earnings must go to making the payments on this debt load. This limits the amount of capital available to grow the business or pay dividends to the shareholders.The more debt a company carries, the more risk is being taken by the creditors as opposed to the shareholders. Inventory Cost of Goods SoldTurnover Average InventoryAverage Inventory = Inventory @ BOY + Inventory @ EOY/2Measures the success a company has in converting (turning) its investment in inventory into sales.The number of times a company sells and replaces its inventory during a given period.Average Days = __ 365_____ Sales in Inventory Inventory TurnThe number of days sales, on average, that a firm carries in inventory.Acid Test Ratio = Quick RatioCurrent Assets - InventoryCurrent LiabilitiesA stringent test that indicates whether a company has enough current assets to cover immediate liabilities without selling inventory.Accounts Receivable Turnover Sales / Average Net Accounts ReceivableThe number of times the accounts receivable are turned over or are collected during the period.Average Collection Period365 days per year / Accounts Receivable Turn The number of days it takes on average to collect an account receivable.Earnings Per Share Net IncomeWeighted Average number of shares of common stockThe dollar amount of earnings that is associated with each share of stock.Book Value per Share Assets – Liabilities Number of shares of common stock at the end of the yearThe dollar amount of equity that is associated with each share of stock.Price Earnings RatioMarket Price per share Earnings per shareThis tells you how expensive a share of stock is in relation to its earnings.Finally- As to Financial Statement EvaluationMutlaq Company issued a $100,000, 5 year, 5% convertible bond. The bond is convertible into 2,250 shares of common stock. The company had 10,000 shares of common stock at the beginning of the year and issued no stock during the year. From the following information, compute the basic and diluted earnings per share.Operating Income $105,000Interest Expense 5,000Taxable Income 100,000Tax Expense (30%) 30,000Net Income $70,000Aldosari Company issued 2,000 shares of convertible preferred stock. Each share of preferred pays a dividend of $1 and is convertible into 2 shares of the company’s common stock. The company had 10,000 share of outstanding shares of common stock. The interest is for a $100,000, 5% bond that is not convertible. From the following information, compute the basic and diluted earnings per share.Operating Income $105,000Interest Expense 5,000Taxable Income 100,000Tax Expense (30%) 30,000Net Income $70,000Now suppose the company had both a $100,000 5 year 5% convertible bond that is convertible into 2,250 shares of common stock and 2,000 shares of preferred stock outstanding that has a $1 dividend each and each is convertible into two shares of stock. From the following information, compute the basic and diluted earnings per share.Operating Income $105,000Interest Expense 5,000Taxable Income 100,000Tax Expense (30%) 30,000Net Income $70,000 common stock equivalent - Investment & Finance DefinitionA convertible security that trades like its underlying common stock because the stock is trading substantially above its conversion price. Common stock equivalents also may be calculated for convertible bonds in order to calculate a company’s fully diluted earnings.DepreciationWhen a company buys a fixed asset (accountanteze for buildings, machines, furniture, trucks and so forth) the cost of the asset, except land, must be allocated over the period the asset helps the company generate revenues. The period over which the asset is useful to the company in generating revenues is called its economic or useful life. Therefore, a definition of depreciation expense is the allocation of the cost of a fixed asset over its estimated useful life. To figure the amount of the expense for each year under the straight-line method of depreciation, we use the following formula: Cost - Estimated Salvage ValueDepreciation Expense per year = Estimated Life of the AssetSuppose we bought a truck to deliver our product. The truck cost us $30,000 and we estimate that we will use it for 3 years before it becomes too expensive to keep it going. We further estimate that at the end of the three years we will be able to sell it for $3,000. This $3,000 is the estimated salvage value (also termed the residual value).Accumulated Depreciation is an enigmatic account for many students. It is a valuation account. It is also a contra account. Now let’s see what it really is. The truck account will remain the same, $30,000, until we sell or trade in the truck. The amount of depreciation we take on the truck will accumulate over the years we own it in the Accumulated Depreciation account. The cost minus the accumulated depreciation of any fixed asset is known as its book value. Consider the P & L and the Balance Sheet for each of the following years:P&L Year 1 Year 2 Year 3 SalesCost of Good SoldGross MarginOperating Expenses: Xxxxx Expense Xxxxx Expense Depreciation Expense 9,000 9,000 9,000Balance SheetCurrent Assets Xxxxxxx Xxxxxxx XxxxxxxTotal Current AssetsFixed AssetsTruck 30,00030,000 30,000Less: Accumulated Depreciation < 9,000> <18,000> <27,000>Net Fixed Assets 21,000 12,000 3,000If we originally purchased the truck at a point in the year other than the beginning, we would adjust our depreciation for the period we used it. Many companies have special rules for these situations. A common one is that the company takes 1/2 of a year’s depreciation in the year they buy the asset, no matter when in the year that occurs, and they take 1/2 of a year’s depreciation in the year they sell the asset, again, no matter when in the year that occurs. Hobson’s Choice Module #3 Friends come and go,exacerbate but enemies accumulate. (Thomas F. Jones, Jr.)Earnings per SharePrimary and dilutedConvertible bonds, stock options and so forthAs if….But never mind- we will only use basic….. (diluted will be covered in the second course)The FormulaSamsun Company earned $100,000 last year. The company had 5,000 shares of common stock outstanding on January 1, sold 8,000 shares on April 1 and sold 4,000 shares on October 1. Calculate the EPS for Samsun.Ryan Corporation had 100,000 shares outstanding at the beginning of the year. On April 1, they issued 12,000 shares, on June 30, they issued 16,000 shares and on October 1, they issued 8,000 shares. The Company earned $300,000 for the year. What was the EPS? DepreciationWhat it is, isYou bought a new truck to use to deliver the Peppas that you sell. The truck cost $30,000, will last for 4 years. At the end of 4 years, you figure you could sell it for $2,000.Formula for Straight-Line Depreciation:Goes on the Balance SheetInventoriesSpecific IdentificationWeighted AverageFIFO means ___________ ___, __________ _____.The Inventory Turn is ---- And taking it one step further----------Gives us a_________________ d_______ s__________ in i___________.Before the homework--- Bubble Guppies---- current portion of long-term debtAnd what about the dividend????Spotlight On Inventory Turns Of Apparel RetailersSep. 12, 2011 2:16 AM ET??|??Includes:?AEO,?ANF,?ANN,?ARO,?BEBE,?BKE,?BODY,?GPS,?WTSL,?ZUMZInvestors don't pay enough attention to turnovers, not unless they're rooting for their favorite football teams on ESPN. Yet, inventory turnover helps to separate great companies from the not so great. Companies that can sell their goods quickly have a big advantage over those that can't.For those unfamiliar with this term, inventory turnover measures the number of times inventory is moved in a year. The figure is obtained as follows:?Inventory Turnover = Cost of Goods Sold / Average InventoryA high inventory turnover suggests a brisk business. There is a clear advantage to a rapid turnover of goods: lower holding costs coupled with robust sales. A large turnover only works if the company is not unnecessarily discounting, forcing the sales, or running out of merchandise.Use inventory turnover to evaluate similar companies. For instance, you don't want to judge Tiffany's (NYSE:TIF) turnover by comparing it to McDonald's (NYSE:MCD). McDonald's turns over its goods 147 times a year, Tiffany only 0.8 times a year. I've always felt that Tiffany was more of a museum than a retailer -- the slow turnover confirms that. (Hopefully, your wife / husband feels the same way!) In any case, Tiffany tries to make up for that low turnover with big gross margins.This piece looks at apparel retailers, primarily in teen or woman's clothing, with this one metric. Clearly, analysis requires a deeper look. I'm merely shining the spotlight on an ignored but important measure. Perhaps, we'll uncover the next "big thing" in the space. Remember, companies within the same space may value their inventories in different ways. Most apparel retailers value inventories?at the lower of average cost or market utilizing the retail method.I'll look at both inventory turnover and operating margins. After all, we don't want retailers that are sacrificing earnings to push merchandise. By including operating margins in the mix, we'll identify companies putting all their goods in the bargain aisle.Here goes.?Several retailers have high inventory turns: Body Central (OTCQB:BODY), Wet Seal (WTSLA), and Bebe (NASDAQ:BEBE). However, Bebe is struggling with a negative operating margin. Perhaps it is sacrificing price for sales. Wet Seal isn't bad, although there are better players in the space when you take operating margin?into consideration. Body Central looks?very good. This newcomer is a rapidly growing retailer. Currently based in the Southeast and Texas, it is quickly moving toward a national presence.Abercrombie & Fitch (NYSE:ANF) disappoints with an abysmal turnover of less than three, the worst in this space.If we take a combined inventory turn / operating margin, the clear winners are Buckle (NYSE:BKE) with an enormous margin and decent turns, Body Central, Aeropostale (NYSE:ARO), and the much maligned and undervalued Gap (NYSE:GPS).All in all, the favorites in this two metric race -- Buckle and Body Central -- dominate the field.How to use the calculator:How much do I need to put in the bank today if I want to have $1,000 in 3 years, the banks pays interest at 10% compounded annually? 2nd CLR TVM 1000 FV 3 N 10 I/Y CPT PVHow much do I need to put in the bank today if I want to have $1,000 in 3 years, the banks pays interest at 10% compounded semi-annually? 2nd CLR TVM 1000 FV 3 X 2= N 10÷2= I/Y CPT PVHow about wanting $50,000 in 10 years bank pays interest 16% payable quarterly? Or 2nd CLR TVM 50000 FV 10 X 4= N16÷4= I/Y CPT PVThe tutorials and instruction book for your calculator make some easy calculations very difficult. If you do one or two additional steps, it all becomes easy.First, some basics The third line of the calculator is the one we will be using the most.N is the number of compounding periodsI/Y is the interest rate per compounding periodPV is the present valuePMT is the payment per periodFV is the future valueTo set your decimal points2nd Format (bottom middle key) Enter number of decimal points you want to use.Enter (top line second key)Future Value ProblemsHow much will I have in the bank in 1 year if I put $100 in today, bank pays interest at 10% compounded annually?1) 2nd clr tvm2) 100 PV 3) 1 N4) 10 I/Y 5) CPT FV FV = -110.00How much will I have in the bank in 1 year if I put $100 in today, bank pays interest at 10% compounded semi-annually?1) 2nd clr tvm2) 100 PV 3) 2 N4) 5 I/Y5) CPT FV FV = -110.25 Present Value Problems What is the present value of $1,000 to be paid to me in 2 years, bank pays interest annually at 10%.2nd CLR TVMFV2 N10 I/YCpt PV -826.45What is the present value of $1,000 to be paid to me in 2 years, bank pays interest of 10% semi-annually?2nd CLR TVM1,000 FV4 N5 I/YCpt PV -822.70 Payments You want to buy a new car. The cost is $50,000. You make 5 equal annual payments which include interest at 10%. How much are the payments? 2nd CLR TVM50,000 PV5 N10 I/YCpt PMT -13,189.87What would the payments be if they were monthly? 2nd CLR TVM50,000 PV5X12 = N10/12 = I/YCpt PMT -1,062.35Differential InterestBob will sell you a DooDad for $10,000 payable in 3 equal annual payments which include interest at 2%. The bank would charge you 10% for the same loan. How much are you really paying for the DooDad?2nd CLR TVM10,000 PV3 N2 I/YCpt PMT 10 I/YCpt PV 8,623.28How much would you pay for a 10 year, 100,000 bond, 10% interest payable annually, to earn 8% interest? 2nd CLR TVM100,000 FV10 N.10 X 100,000 = PMT8 I/YCpt PV 113,420.16You are buying a 10 year, $100,000 Note issued 5 years ago. The Note is being paid in equal annual payments which included interest at 10%. Current interest rates are 12%. The Note has exactly 5 years of payments left and you will get the first in 1 year. How much do you pay to earn 12%? 2nd CLR TVM100,000 PV10 N10 I/Y Cpt PMT5 N12 I/YCpt PV 58,666.07Problems1) How much do you need to put in the bank if you want to have $1,000,000 in 5 years, bank pays interest at 4% compounded annually?2) Compounded semi-annually? 3) How much if you want to have $100,000 in 15 years, the bank pays interest at 8% compounded annually? 4) What if you want $1,000,000 in 20 years at 12% compounded semi-annually?5) Problem 4 compounded quarterly?Annuities How much do you need to put in the bank today so you can take out $100 per yearfor each of the next two years? The bank pays interest at 12% compounded annually. You will make your first withdrawal exactly one year from today. How about $1,000 per year for next 4 years, bank pays interest at 10% compounded annually?How much do you need to put in the bank today so you can take out $10,000 per year for the next five years? The bank pays interest at 8% compounded annually.How about $100 for 10 years, same bank and interest?How about $500 per year for the next 30 years, bank pays interest at 8%, compounded annually?Module 3 HomeworkBubble Guppies, Inc.Listed below are the accounts for Bubble Guppies, Inc. at December 31, 2020 and their balances. Accounts Payable $ 40,000 Accounts Receivable 143,000Accumulated Depreciation 85,000Advertising Expense 8,000Building 200,000Cash 185,000Common Stock 210,000Cost of Goods Sold 440,000Equipment 100,000Interest ExpenseInsurance Expense 8,000 3,000Inventory 62,000Depreciation Expense 46,000Note PayablePrepaid Rent 100,000 4,000Rent Expense 36,000Retained Earnings 272,000Sales 880,000Salaries PayableSalary Expense 8,000 200,000Security Deposit 40,000Tax Expense 38,000Taxes Payable 19,000Utilities Expense 12,000Bubble Guppies’s beginning balance (12/31/14) in Retained Earnings was $193,000 and the beginning Common Stock balance was $60,000. The company had 6,000 shares of common stock outstanding at the beginning of the year. The corporation issued 4,000 shares of common stock on April 1, 2020. The Note Payable requires annual payments of $20,000 on principal plus interest at 8% on December 31st of each year.. During the year the company paid a $10,000 dividend.Prepare financials statements (3) for Bubble Guppies’sThere are more Problems on the next pageProblem 2How much do I need to deposit in the bank today at 8% compounded quarterly so that I will have $100,000 one year from today?Problem 3How much do I need to invest today at 4% compounded annually in order to have $1,000,000 five years from today?Problem 4How much do I need to put in the bank today in order to have $10,000 two years from today if interest is 8% compounded semi-annually?Problem 5The Arsen Co. earned $500,000 last year. The company had 100,000 shares outstanding on January 1, sold 6,000 shares on July 1 and sold 6,000 shares on October 1. The Arsen Co. stock sells for $50 per share. Calculate the EPS.ONLY THOSE WHO HAVE THE PATIENCE TO DO SIMPLE THINGS PERFECTLY WILL ACQUIRE THE SKILLS TO DO DIFFICULT THINGS EASILYFrederick Schiller Module 4 What built this country over time is tens of thousands of people who want to live better tomorrow than they did today and go to work on it.Warren BuffettPayments and amortizationsYou are buying a Mercedes for $65,000. You pay $5,000 down and will pay the rest in five annual payments of $15,027.39 beginning one year from today. The payments include interest at 8%. Prepare an amortization schedule.How did I get the payment amount?Now Amortize the loan Ending or Unpaid Applied to Principal Periods Payments Interest 8% Principal Balance Total Cost 65,000.00 Down Payment 5,000.00 5,000.00 60,000.001 15,027.39_______________________________________________ 2________________________________________________________ 3________________________________________________________ 4________________________________________________________ 5________________________________________________________ Go back to the Mercedes- how would we do monthly payments?.......Now Amortize the loan Ending or Unpaid Applied to Principal Periods Payments Interest 12% Principal Balance Total Cost 65,000.00 Down Payment 5,000.00 5,000.00 60,000.001 _______________________________________________________ 2________________________________________________________ 3________________________________________________________ 4________________________________________________________ 5________________________________________________________ 6________________________________________________________Sharon wants to buy a new red dress (which her dad and uncle think is way too short and too tight). The cost is $600, 10% down and the rest in 3 equal annual payments which include interest at 8%. How much are the payments? Prepare an amortization schedule.You want to buy a cow. Price is $10,000 to be paid $1,000 down and the rest in three equal annual installments which include interest at 10%. How much are the payments? Prepare an amortization schedule.You have just purchased a new car for $40,000. You pay no money down and will make 60 equal monthly payments starting next month. The interest rate is 12% per year. Amortize the first three months of your loan. (Did you get $889.78 as your payments?) Professional tip # 1 Honor the ____________________________.#2 Business lunches are not for e_________________!! Decide what you want B___________ you g____ t______. # 3 At the restaurant- show some ________________. Don’t c___________ the _____________!! If you can’t a_______________ t__ b__ t__________, DON’T G___!And never, ever, take home ______________________________!!Module 4 HomeworkProblem 1John wants to buy a new gas Barbeque. The cost is $659.98. He will have to pay for it with10% down and 5 equal annual payments that include interest at 10%. Calculate the payments. Amortize the payments.Problem 2You, on the other hand, want a new Jeep. The cost is $ 29,000. You pay 5% down and the rest in five equal annual payments which include interest at 8%. Calculate the payments. Amortize the payments.Problem 3Megan has just purchased a new goat. The cost was $ 1,000. She paid 10% down and will pay the rest in 4 equal annual installments which include interest at 6%. Calculate her payments and prepare an amortization scheduleProblem 4You want to buy a bus. The cost is $769,000. You pay $69,000 down and the rest in five equal annual payments which include interest at 8%. Calculate the payments. Amortize the payments.Without data, you are just another person with an opinion.Extra Calculator ProblemsEric wants to buy a new Mercedes. The cost is $80,000. Eric will put 10% down and pay the rest in 5 equal annual payments which include interest at 8%. How much are the payments?If Eric amortizes the above loan correctly, what would be the interest expense for the second year?If Eric amortizes the loan correctly, what would be the principal balance after the third payment?If Eric made 60 monthly payments (deal still the same, 10% down and 8% interest), what would be the amount of the each payment?Still on monthly payments, what would be the interest expense for the second month? Suzie wants to have $1,000,000 in the bank in thirty years. If the bank pays interest at 6% compounded semi-annually, how much does she need to deposit today to reach her goal?Cindy wants to withdraw $1,000 per month for the next 5 years. She will withdraw her first amount in one month. The bank pays interest at 12% compounded monthly. How much does she need to deposit today to do this?Heather hit the lottery!! She has the option of taking 560,000 today or 100,000 per year for the next 8 years, or $1,000,000 in ten years. If she can deposit her money at 8%, ignoring taxes, which deal should she take?Extra Extra Calculator ProblemsBob wants to buy a new Harley. The cost is $60,000. Bob will put 10% down and pay the rest in 3 equal annual payments which include interest at 8%. How much are the payments?Amortize the loanIf Bob made 60 monthly payments (deal still the same, 10% down and 8% interest), what would be the amount of the each payment?Still on monthly payments, what would be the interest expense for the second month? Suzie wants to have $10,000,000 in the bank in thirty years. If the bank pays interest at 8% compounded semi-annually, how much does she need to deposit today to reach her goal?vicarious Module #5 Happiness is different from pleasure. Cash Flows Happiness has something to do with struggling and enduring and accomplishing. George SheehanTwo Types __________________ and __________________ Bobcat Bob, Inc. Bobcat Bob, Inc. Income Statement Balance Sheet For the Year Ended December 31, 2020 December 31, Sales $ 48,000 2020 2014Cost of Goods Sold 24,000 Assets Gross Margin 24,000 Current AssetsOperating Expenses Cash $ 38,880 $ 26,800 Salary Expense $ 12,700 Accounts Receivable 5,000 8,000 Insurance Expense 1,200 Inventory 2,000 1,000 Depreciation Expense 2,400 Prepaid Insurance _ 100 ______ Total Operating Expenses 16,300 Total Current Assets 45,980 35,800 Operating Income 7,700 Property and EquipmentOther Revenues & <Expenses> Furniture & Fixtures 26,000 12,000 Interest Expense < 300> Less: Accumulated Taxable Income 7,400 Depreciation (3,400) (1,000) Tax Expense 2,960 Net Property & Equipment 22,600 11,000Net Income $ 4,440 Other Assets Patents 500 100 Earnings Per Share $ 4.04Total Assets $69,080 $ 46,900 Liabilities Current Liabilities Accounts Payable $ 7,000 $ 5,000 Salaries Payable 1,000 Taxes Payable 2,960 3,120 Advertising Payable _____ 100 Total Current Liabilities 10,960 8,220 Long-Term Debt Note Payable-Bank 15,000 4,000 Total Long-Term Debt 15,000 4,000 Total Liabilities 25,960 12,220 Owners’ Equity Common Stock 34,000 30,000 Retained Earnings 9,120 4,680 Total Owners’ Equity 43,120 34,680 Total Liabilities & Owners’ Equity $ 69,080 $ 46,900 The Note Payable-Bank is interest only at 6% with the principal balance due December 31, 2019. During the year the company purchased a piece of office furniture worth $2,500 by issuing 500 shares of common stock for it. When you’re on the phone with the man, you’re all alone. The Las Vegas BookieNow you do one - The following balances are for Misty Company at December 31, 2014 2020Cash 10,000 30,000Accounts Receivable 40,000 50,000Inventory 80,000 60,000Prepaid Rent 6,000 3,000Equipment 180,000 210,000Accumulated Depreciation-Equipment 50,000 60,000Security Deposit 8,000 9,000Accounts Payable 40,000 50,000Salaries Payable 10,000 -0-Interest Payable -0- 5,000Taxes Payable -0- ______?Note Payable 100,000 70,000Common Stock 10,000 50,000Retained Earnings 114,000 124,000Sales 200,000Cost of Goods Sold 100,000Salary Expense 40,000Rent Expense 24,000Interest Expense 6,000Depreciation Expense 10,000Tax Expense ______?The common stock outstanding was 10,000 shares on January 1, 2020. On April 1, 2020, Misty issued 10,000 shares of common stock in exchange for $10,000 of equipment. On July 1, 2020, Misty sold an additional 30,000 shares of common stock. During 2020, the company paid a dividend of _____________. No equipment was sold during the year. The tax rate is 30% and 1/2 of 2020 taxes were paid in 2020, the rest will be paid in 2016. On the next page, prepare a Statement of Cash flows in good form using the indirect method."When it becomes more difficult to suffer than to change... you will change."-- Dr. Robert Anthony The Direct MethodCindy wants to withdraw $10,000 per month for the next 5 years. She will withdraw her first amount in one month. The bank pays interest at 12% compounded monthly. How much does she need to deposit today to do this?Chris hit the lottery!! She has the option of taking $520,000 today or $90,000 per year for the next 8 years, or $85,000 per year for the next nine years or $1,000,000 in ten years. If she can deposit her money at 6%, ignoring taxes, which deal should she take?And a note to the ladies............ “Before you meet the handsome prince you really have to kiss a lot of toads.” Professional tip Men communicate to __________, woman communicate to ______________. Cite: “You Just Don’t Understand”, Deborah Tannen#2 Hands to face, in men, is a sign of ___________. Hand, fingers right under nose is a sign of i________________________.An Extra Cash Flow ProblemCoJo’s Colts, Inc. Balance Balance 12/31/14 12/31/15Cash88,90097,600Accounts Receivable50,00090,000Allowance for Doubtful Accounts 2,000 3,600Inventory 40,000 120,000Prepaid Insurance 3,600 2,900Prepaid Rent 3,000 -0-Equipment 220,000 320,000Accumulated Depreciation 20,00050,000Land 100,000 Security Deposits10,000 8,000 Accounts Payable30,000 35,000Salaries Payable10,000 6,000Rent Payable -0- 3,000Interest Payable10,000 9,000Taxes Payable 5,00010,000Note Payable 200,000 180,000Common Stock ($1 each) 50,000 160,000Retained Earnings 88,500 281,900Sales 1,400,000Cost of Goods Sold 700,000Salary Expense 185,000Rent Expense 36,000Advertising Expense85,000Office Expenses 27,000Depreciation Expense30,000Utilities Expense12,000Bad Debt Expense 6,500Insurance Expense 6,000Miscellaneous Expense 3,000Interest Expense 9,500Income Tax Expense 90,000The land was acquired on June 30, 2020 by exchanging 80,000 shares of common stock worth $80,000 and cash for the balance of the purchase price. The additional common stock (other than that issued for the purchase of the land) was sold on September 30, 2020 for $1 per share. The company did not sell any equipment during the year. All equipment purchased during the year was purchased for cash. The balance in retained earnings for each year is after all closing entries have been made. The Note Payable requires payments of $20,000 principal plus interest at 10% on June 30th of each year. Some fun stuffComparative Balance Sheets for Darby’s Doodles, Inc. are listed below: December 31, 2014 2020Cash 400 650Accounts Receivable 600 800Inventory 1,000 1,300Plant and Equipment 1,000 1,050Accumulated Depreciation 325 600Accounts Payable 600 640Common Stock 1,000 1,000Retained Earnings 900 1,560The following data relate to 2020:a) collections from credit customers, $30,000, cash sales $6,000b) payments to suppliers of merchandise $ 40,000c) purchases of equipment for cash, $50d) dividends paid to shareholders $500e) no plant and equipment was retired or sold during the yearFor Darby, the Depreciation Expense for 2020 wasFor Darby, the Sales Revenue for 2020 wasFor Darby, the Net Income for 2020 was The Cost of Goods Sold for 2020 wasMore Professional Tips Look them in _______ _________! Guys, save that other stuff for ____ _________!And people who will not look people in the eye are perceived as weak, wishy washy!! The greatest gift you can give is the purity of your a_______________!So let the d______ phone _________!Don’t answer with a b_________________ s__________.As a common courtesy, introduce yourself- save embarrassment Module 5 HomeworkProblem 1 From the following information for Kevin’s Kennels, prepare a Statement of Cash Flows for the year ended December 31, 2020 using both the indirect method.Balance 12/31/15Balance 12/31/14Cash71,90018,900Accounts Receivable78,00045,000Inventory70,00090,000Prepaid Insurance3,6002,600Equipment340,000290,000Accumulated Depreciation 80,00020,000Land 120,000Security Deposits 12,00010,000Accounts Payable35,00030,000Wages Payable6,000 10,000Rent Payable8,0004,000Interest Payable6,5007,500Taxes Payable10,0005,000Note Payable130,000150,000Common Stock ($1 each)300,000160,000Retained Earnings120,00070,000Sales 1,200,000Cost of Goods Sold 700,000Wage Expense 220,000Rent Expense 48,000Office Expenses 46,000Depreciation Expense 60,000Utilities Expense 15,000Insurance Expense 6,000Interest Expense 15,000Income Tax Expense 27,000The land was acquired on March 31, 2020 by exchanging 60,000 shares of common stock worth $60,000 and cash for the balance of the purchase price. The additional common stock (other than that issued for the purchase of the land) was sold on September 30, 2020 for $1 per share. The company did not sell any equipment during the year. All equipment purchased during the year was purchased for cash. The retained earnings balance for both years is after all closing entries have been made. The Note Payable requires payments of $20,000 principal plus interest at 10% on June 30th of each year. Current stock price (12/31/15) is $4.00 per share.Problem 2 From the following information for Molly’s Munchies, prepare a Statement of Cash Flows for the year ended December 31, 2020 using the indirect method.The following data is for Molly’s Munchies: Balance Balance 12/31/15 12/31/14Cash80,00020,000Accounts Receivable68,00035,000Inventory70,00090,000Prepaid Insurance 500 3,000 Equipment 340,000 270,000Accumulated Depreciation80,00020,000Land 120,000 Security Deposits12,00010,000 Accounts Payable35,000 30,000Wages Payable 6,000 10,000Rent Payable 7,500 6,000Interest Payable 6,000 7,000Taxes Payable 16,000 5,000Note Payable 120,000 140,000Common Stock ($1 each) 300,000 160,000Retained Earnings 120,000 50,000Sales 1,200,000Cost of Goods Sold 575,000Wage Expense 260,000Rent Expense 24,000Office Expenses 70,000Depreciation Expense60,000Advertising Expense15,000Insurance Expense 9,000Interest Expense14,000Income Tax Expense 52,000Some of the equipment was acquired on March 31, 2020 by exchanging 60,000 shares of common stock worth $60,000. The additional common stock (other than that issued for the purchase of the equipment) was sold on June 30, 2020 for $1 per share. The company did not sell any equipment during the year. All the rest of the equipment and the land purchased during the year was purchased for cash. The retained earnings balance for both years is after all closing entries have been made. The Note Payable requires payments of $20,000 principal plus interest at 10% on June 30th of each year. Current market price is $5.00 per shareFormat for the Indirect Cash Flow StatementCompany NameStatement of Cash FlowsFor the (Period) Ending (Date)Operating ActivitiesNet Income $ xx,xxxAdd: Depreciation Expense x,xxxAdd: Amortization Expense x,xxxAdd: Loss on Sale of Fixed Asset(s) x,xxxLess: Gain on Sale of Fixed Asset(s) <x,xxx>Increase in (current asset account name) < x,xxx>Decrease in (current asset account name) x,xxxDecrease in (current asset account name) x,xxxIncrease in (current liability account name) x,xxxDecrease in (current liability account name) < x,xxx> Increase in (current liability account name) x,xxx Cash Provided By Operating Activities -or-Cash Used For Operating Activities xx,xxx or <xx,xxx> Investing ActivitiesPurchase(s) of (fixed asset account name) <$ xx,xxx>Purchase(s) of (fixed asset account name) < xx,xxx>Sale(s) of (fixed asset account name) x,xxxPayment of Security Deposit < x,xxx>Refund of Security Deposit x,xxx Cash Provided By Investing Activities -or- Cash Used For Investing Activities xx,xxx or <x,xxx>Financing ActivitiesNew Borrowing(s) xx,xxxPayment(s) on (description of debt) < x,xxx>Issuance(s) of Common Stock x,xxxPurchase(s) of Treasury Stock < x,xxx>Payment of Dividends < x,xxx>Issuance(s) of Bonds x,xxxRedemption of Bonds < xx,xxx>Cash Provided By Financing Activities -or- Cash Used for Investing Activities xx,xxx or <xx,xxx>Increase in Cash -or- Decrease in Cash xx,xxx or <xx,xxx>Beginning Cash, (Date) xx,xxxEnding Cash, (Date) $ xx,xxx Supplemental Cash Flow Information Cash payments for income taxes $ x,xxx Cash payments for interest x,xxx Noncash investing and financing activities(Description of transaction) x,xxx(Description of transaction) x,xxxgonzo Module 6 The race is not always to the swift,bifurcate nor the battle to the strongest, but that’s the best way to win. Daniel Runyon (as told to the Las Vegas Bookie)Accounts Receivable Controlling and subsidiary accountsSlammin’ Sammy had $600,000 in Accounts Receivable at the beginning of the year. He also had $12,000 in the Allowance for Doubtful Accounts. Allowance for Doubtful Accounts isand the Balance Sheet looks likeDuring the year Slammin’ Sammy sold $1,200,000 on account, he collected $900,000 from the customers and he wrote off $5,000 owed him by companies that went bankrupt. At the end of the year, SS estimates that 2% of his receivables will eventually prove uncollectible. Prepare journal entries for all these transactions and post the accounts receivable and allowance for doubtful accounts t-accounts. 2020 - Simms had total sales of $300,000. All of the company’s sales are on credit with terms of 2/10, net 30. At the beginning of the year, the company had a balance in Accounts Receivable of $26,000 and an Allowance for Doubtful Accounts of $1,000. At the end of the year, Accounts Receivable had a balance of $37,000 and an Allowance for Doubtful Accounts of $2,000.First as to terms- 2/10 n/30 meansand costsso why do?now as to the receivable turnWhich tells usand dividing the turn into 365 gives us A__________________ C___________________ P___________________.Also known as D___________ S________________ O____________________.What is an aging schedule?? Total Receivable Current 30-60 60-90 over 90 Able Co. 60,000.00 60,000.00 ???Acme Corp 40,000.00 38,000.00 2,000.00 ??Baker Co 20,000.00 ? 12,000.00 4,000.00 4,000.00 ????????????????????????????????????????????????Zollar Co 80,250.00 60,250.00 20,000.00 ??? ?Totals 236,965,374.87 223,885,462.25 9,000,486.57 3,236,582.95 842,843.10 ??????Professional tipGroups are fine, butA leader takes r_____________________________ and f____________ t____________!“The difference between the right word and the almost right word is the difference between lightning and a lightning bug.” Mark TwainOnce upon a time….Once upon a time…..Suzie had just graduated from medical school and was set to begin a five year ENT internship at a hospital in Pontiac Michigan. Interns earn comparatively little and Suzie was a little apprehensive about her money situation. When she arrived in Michigan, the housing market was such that she could buy a really nice condo for a really good price. The payments on the condo would be less than rent payments. The problem was the down payment and the furnishing. She decided that if she could borrow $100,000, she would be set. After her internship, her first year pay would be about $400,000 per year and she figured she could pay off the loan easily. Debbie, her sister was flush with cash and so Suzie approached her for a possible loan. Debbie’s money was currently sitting in the bank earning 2%. Suzie asked the bank what they would charge for a six year, interest only loan and they told her 10% per year. Debbie offered to loan her the money at 8%. The terms were that Suzie would pay 8% on December 31st of each year. Then with the sixth interest payment, Suzie would repay the $100,000. The note was signed and Suzie got her money and bought her house. Time has passed, three interest payments have been made by Suzie on time. (The note would now be considered seasoned.) Debbie is about to have her fourth child, Colton, and wants to move. A new house would deplete her savings and so she decided to sell the Suzie note. She had just received the third payment of interest yesterday. Debbie called a loan broker, a company that specializes in selling debt such as this. They told her that notes such as hers currently earn 12%. So if Debbie sells the note so that it earns 12%, how much will she get?Kirch’s Third Law of the Universe You ______ ___________ ______ ________!Amortize the dealHow about if you wanted to earn 8%? Amortize it.What if the Suzie/ Debbie note was for 100,000 payable in six equal annual payments which included interest at 8% and you purchased it to yield 8%. How much would you pay? Amortize it. Same problem, but now interest rates have changed and you purchase it to yield 12%. How much would you pay? Amortize it.Sally wants to sell you a note. It is a $100,000, 12% note she bought at par (for face value) last year. The note was originally for seven years, is seasoned, and has four years to run, pays interest only annually and the principal due with the last payment in four years. She received last year’s interest on time yesterday. Current interest rate on this quality of note is 8%. If you buy the note to yield 8%, how much will you pay Sally? Amortize your purchase of the Sally note.How much would you pay Sally if current interest rates are 14%?Amortize it.You can’t do everything at once, but you can do one thing at once.” Calvin Coolidgevisceral Module 7 Don’t tell me how roughonomatopoeia the seas are son, just bring the darn ship in. Rules, Leases and Goodwill Lou Holtz Rules of the GameRules from where?GAAPG______________ A_____________ A_______________P________________Who sets GAAP? FASBF____________ A_______________ S________________ B________________General PrincipalsAssets and Liabilities measured in H_________________ C_____________ ExceptionsDepreciationADA Measureable in D_______________________G_____ C_______________ (Unlimited Life)Disclosure and Measurement PuzzlementsContingent LiabilitiesGift CardsGAAP vs Non-GAAP???(IFRS????) Internal control....... another illusion the shoe store, estimated inventory and perpetual?????Parking (Channel Stuffing)Leases - Two types O___________________________ and C_________________.Operating is the U-__________. Capital is when you are really _____________________ ____ _____________.For instance……. You want to buy Copeland Hall. The cost is $30,000,000 to be paid in 360 monthly payments that include interest at 4.6%. As an alternative to the purchase, you have been offered the chase to lease the building for $153,794 per month. At the end of the lease you can buy Copeland for $1.What’s up with that??What your momma told you…How do we know which is which? Accountants have their ways!!!!And IFRS is changing everything!!Now some lease problems…You are trying to decide whether to buy or lease a truck. The following information is available to you:The manufacturer’s suggested retail price is $26,459.00.You can actually buy it for $22,880.00.The current bank interest rate for truck loans is 9% and you will put 10% down and pay the balance over 36 months starting one month from signing.It is raining while you make the deal.You can lease the truck for $700.00 per month for 36 months. The lease requires a down payment of $1,200 due at signing. You can purchase the truck at the end of the lease for $2,000. You would rather have a Lexus.You are trying to decide whether to buy or lease a new machine. The machine costs $700,000. 1) You can buy it, borrowing money from the bank. If you borrow from the bank, the interest rate will be 10%.You can also- lease it for five years, $10,000 down and five annual payments of $179,000. At the end of the 5th year you can buy the equipment for $5,000. 3) Lease it for seven years, $20,000 down and seven payments of $133,300 After making the last payment, you may purchase the equipment for $50,000. What should you do?Goodwill is _____________________________________________________________________________________________________________________________________________________________________________________________ _______________________________________________________________First – Rate of ReturnFreeland Company wants to enter the Athens’ market. Freeland is one of the largest distributors of greeting cards in Ohio. They have been looking at Garven Distributing, a smaller greeting card company that services the Athens’ area. The following is a summary of Garven’s balance sheet. Accounts Receivables $ 50,000 Accounts Payable 60,000Inventory 60,000 Note Payable 150,000Fixed Assets $500,000 Owners’ Equity 200,000Accum Deprec 200,000 300,000 $410,000 $410,000 Garven’s Net Income for the last twelve months was $100,000. If Freeland wants to earn 20% on any investment, how much should Freeland offer for Garven’s?Assume that Garvin’s accepts the offer. Freeland goes through the Balance Sheet carefully and determines that the Accounts Receivable are worth about $40,000 because?_____________________), that the Inventory is worth $75,000 and the Fixed Assets are worth $375,000. Everything else is worth its book value. How much would Freeland charge to Goodwill?When and how do you write off goodwill? Each year you must test for I_______________.Another Case: JD’s Tractor CompanyAccounts Receivable $400,000Accounts Payable 50,000Inventory 175,000 Note Payable 450,000Fixed Assets $800,000Common Stock 300,000 Accum Deprec 200,000 600,000 Retained Earnings 375,000 Your company will buy this company for $3,000,000. You estimate that the receivables are worth about $375,000, the inventory is worth $150,000 (how could that be?) and the fixed assets are worth $500,000. Everything else is worth its book value. How much of the purchase price is Goodwill? Go back to the previous problem (JD’s Tractor Company). Assume the Note Payable is interest only at 8% with exactly five years left before the principal is due. Current interest rates are 12%. Redo the goodwill calculation using this information. Other AssetsIntangible AssetsOther Intangibles:Organization Costs Patents, Trademarks and Copyrights Franchises Research and Development (R&D)??? and a consolidated statement is _________________________________________________.Module 7 HomeworkProblem 1 Consider Dezie’s CompanyAccounts Receivables $300,000 Accounts Payable 150,000Inventory 200,000 Note Payable 400,000Fixed Assets $900,000 Owners’ Equity Accum Deprec 100,000 800,000 Common Stock 400,000 Retained Earnings 350,000Hayley’s Company will buy this company (Dezie’s) for $1,000,000. Hayley estimates that the Accounts Receivables are worth $290,000, the Inventory is worth $220,000 and the Fixed Assets are worth $750,000. The Note Payable is interest only at 10% with exactly ten years left before the principle is due. Current interest rates are 8%. Everything else is worth its book value. How much is the charge to goodwill on Hayley’s books? Problem 2Consider the case:Below is financial information from John’s CompanyAccounts Receivables $100,000 Accounts Payable 50,000Inventory 200,000 Note Payable 500,000Fixed Assets $900,000 Owners’ Equity Accum Deprec 100,000 800,000 Common Stock 200,000 Retained Earnings 350,000Debbie’s Company will buy John’s Company for $1,500,000. You estimate that the Inventory is worth $175,000 and the Fixed Assets are worth $700,000. The Note Payable is interest only at 8% with exactly ten years left before the principal is due. Current interest rates are 10%. Everything else is worth its book value. How much does Debbie charge to Goodwill when she records the purchase of John’s? Problem 3On January 1, Joey, Inc. buys equipment for $10,000. Terms are 10% down the rest in 3 equal annual payments which include interest at 12%. The payments start December 31. Prepare an amortization schedule.Problem 4Baker Company needs to decide whether to buy or lease office equipment. Baker can buy the office equipment for $250,000 today, which would require that they borrow the funds from the bank. The bank will charge them 8% and require equal monthly payments over 4 years. They also have the option of leasing the office equipment for either 3 years or 5 years. If they choose to lease for 3 years, they will have to put $10,000 down today and make monthly lease payments of $7,500 and they can purchase the office equipment after the last payment for $5,000. If they opt for the 5-year lease, they need to put $6,000 down today and make monthly payments of $5,000 and they can purchase the office equipment after the last payment for $3,000. Which option is best? Explain with numerical analysis. Problem 5Sally sold $300,000 worth of stuff last year. Her beginning balance in Accounts Receivable was $200,000 and her beginning credit balance in Allowance for Doubtful Accounts was $6,000. During the year she collected $280,000 on her receivables, and wrote off $9,000. She estimates that 3% of her receivables at any one time will not be collectable.How much is her charge to Bad Debt Expense?Problem 6What is Sally’s average collection period?Problem 7At December 31, 2020 Makenna’s balance in Accounts Receivable was $200,000 and the balance in Allowance for Doubtful Accounts was $4,000. During 2016 she had credit sales of $1,000,000. She collected $850,000 on her accounts receivable during 2016. She wrote off $3,000 of accounts receivable during 2016. Makenna estimates that 2% of her receivables will never be collected. How much would the charge to Bad Debt Expense be for 2016. Show how this information will appear on the financial statements and calculate the accounts receivable turn and the average collection period.Module 8Differential InterestSam will sell you a Bopper for $8,000. No money down and 5% per year for five years. At the end of the fifth year, you send him both that year’s interest and the $8,000. You send him the 5% each year. How much are you really paying for the Bopper? (The bank would charge you 10% interest for a loan of this type).Kirch’s 2nd Law of the Universe: T___________________________________________________and it___________________________________________________!Amortize it. Ending or Unpaid Applied to Principal Periods Payments Interest 10% Principal Balance BB1 _______________________________________________________ 2________________________________________________________ 3________________________________________________________ 4________________________________________________________ 5________________________________________________________ What if the Sam deal had been for five equal payments that included interest at 5%? Current rate for similar loans is 10% Amortize it. Ending or Unpaid Applied to Principal Periods Payments Interest 10% Principal Balance BB1 _______________________________________________________ 2________________________________________________________ 3________________________________________________________ 4________________________________________________________ 5 ________________________________________________________What a deal!! Buddy will sell you an airplane for $250,000. $50,000 down and the rest in five equal easy payments which include interest at 5%. A realistic interest rate would be 10%. How much are you really paying? Record the purchase and prepare the amortization schedule. (How do you handle the down payment ____________________________________) Buddy wants to sell you a car. $20,000, no money down and you pay interest of only 4% for one year. At the end of the year along with your 4% interest, you pay Buddy $20,000 for the car. You think this is a heck of a deal because if you borrowed the money from a bank it would cost you 12%. What a deal? Or,.. how much are you really paying for the car? And Sam has offered you the same car for $18,000 cash - what to do, what to do............Nick also wants to sell you a thing-a-ma-jig for $100,000! He tells you that you can pay in three equal annual payments which start in one year and include interest at 5%. You have seen the same item on sale for $85,000. If you bought the item for $85,000, you would have to borrow the money from the bank at 12%. Which is the better deal? Buddy will sell you some carpet. $20,000. No money down and only 1% interest per year for two years. (You send him the 1% at the end of each year). At the end of the 2nd year, you send him the $20,000 along with the interest. If you borrowed from the bank you would have to pay 12%- a heck of a deal... or is it? (How much are you really paying for the carpet?)You want to buy a motorcycle from JD. The cost is $20,000, $2,000 down and the rest in three equal annual payment beginning one year from today. Interest is included in the payments at 10%. How much are the payments? Amortize the loan. Professional Tips #1 The Effective Leader is D________________ without being D____________________. (The latter is a sign of weakness)#2 The Effective leaders makes s__________________, does not generally ask q____________.And seldom ap_______________ as this is perceived as weakness.Module 8 HomeworkProblem 1Colton wants to sell you a Bubble Guppie $89,000! He tells you that you can pay in three equal annual payments which start in one year and include interest at 5%. You have seen the same item on sale for $79,000. If you bought the item for $79,000, you would have to borrow the money from the bank at 8%. Which is the better deal? Problem 2 Ryan will sell you a Thing for $30,000. No money down and only 1% interest per year for two years. (You send him the 1% at the end of each year). At the end of the 2nd year, you send him the $30,000 along with the interest. If you borrowed from the bank you would have to pay 6%- a heck of a deal... or is it? (How much are you really paying for the Thing?)Problem 3What if the original Sally note (around page 59) had called for seven equal payments including interest at 12% and now has four more years left to run. How much would you be willing to pay Sally if you wanted to earn A) 8%? Amortize it.B) 14%? Amortize it.Problem 4Doozer wants to sell you a note with a face value of $1,000,000. The face rate on the note is 10% and is payable in 4 equal payments which include interest at 10%. The note has four years left to run and is seasoned.A. How much would you pay for the note to earn 12%? Amortize it.B. How much would you pay for the note to earn 8%? Amortize it.Problem 5You want to buy a motorcycle from JD. The cost is $20,000, $2,000 down and the rest in three equal annual payment beginning one year from today. Interest is included in the payments at 10%. How much are the payments? Amortize the loan. Surfeit Module 9Our most important thoughts areHubris those that contradict our emotions. cornucopia ValarieBondsWhat is a bond?The bond agreement is full of c________________. The coupon is Bonds can have S______________. (Convertibility, security, extra covenants)On January 1, 2020, Lucky Company of Las Vegas, Nevada, issues $100,000 of 8% bonds at par. The bonds pay interest annually and mature in three years. Interest is to be paid on December 31 of each year. (First interest is to be paid 12/31/15)How much does Lucky receive?On January 1, 2020, Lucky Company of Las Vegas, Nevada, issues $100,000 of 8% bonds. At the time of the issue, interest rates had risen to 10%. The bonds pay interest annually and mature in three years. Interest is to be paid on December 31 of each year. (First interest is to be paid 12/31/15)How much does Lucky receive? Bonds issued for less than the face are said to be issued at d__________.Amortize the bondShow how the Bond Accounts appear on the Balance Sheet for each year.What if the current interest rate was 6%?(Calculate issuance amount and amortize the bond) Bonds sold for an amount higher than the face are said to sell at a p________________. Show how the Bond Accounts will appear on the Balance Sheet for each year.What if the original Lucky note called for equal payments- everything else is the same. How much would you pay to earn 8%Amortize itHow much would you pay to earn 6%? Amortize itStill lucky equal payments, How much would you pay to earn 6%Amortize itA Zero Coupon bond isAlso called a D________ D_____________ B________Why issue/buy?Clarence Co. issues a $100,000 zero on 12/31/15, interest rate 10% per annum, bond is due in three years. How much do they get?Amortize it How will the bonds appear on the Balance Sheet each year?Professional Tips:When you are late, just say ___ s_______, lets get t___ w____.Module 9 Homework ProblemsProblem 1Darby Company issues a $100,000 on 12/31/14, 15%, bond that matures in 5 years. Interest is paid on December 31st of each year. What would be the amount they receive given the following interest rates: 10% 15% 20%Problem 2Still Darby Company - How about an 8% zero issued on 12/31/14 due in 3 years, face amount of $100,000. How much would you pay? Amortize it. Problem 3Ryan Company issues a $100,000 zero coupon bond on 12/31/14. The face interest rate is 10% and the bond that matures in 4 years. How much would you pay to yield*: 8% 10% 14%Amortize all three bonds*is the face interest rate relevant?Obdurate The Purpose of the CourseEveryone has a strategy until they get punched in the mouth.Mike TysonYour education is for ………………………………Back to what makes a leaderWhat is your real style????A LeaderTakes r________________And f________U__Is D___________________Always s______________ even when you are notMakes st___________________ Limited q_________________Talks straight forward, not generallyNow….. signalingWhen you are talking, sitting working……………………….. Not something you can turn off and on October, Seattle and Dan Wilson So always be the h______________ w__________ P_________ I__ the R_______Can you change??? The past is o________________ but you can.Do you judge others on their actions and judge yourself on your intentions?Tuesday, October 17, 1995 5:08, KingdomeAttendance: 58,489, Time of Game: 2:54Indians4at Mariners0W:?Dennis Martinez?(1-1)L:?Randy Johnson?(2-1) 1 2 3 4 5 6 7 8 9 R H E - - - - - - - - - - - -Indians 0 0 0 0 1 0 0 3 0 4 8 0Mariners 0 0 0 0 0 0 0 0 0 0 4 1Top of the 8th, Indians Batting, Ahead 1-0, Mariners' Randy?Johnson facing 9-1-2Felix?Fermin replaces Luis?Sojo playing SS batting 8tht81-00---1,(0-0)?CLET.?PenaR.?Johnson7%80%Double to RF (Line Drive to Deep CF-RF)Ruben?Amaro pinch runs for Tony?Pena (C) batting 9tht81-00-2-2,(0-1)?CLEK.?LoftonR.?Johnson6%86%Single to P (Bunt to P's Right); Amaro to 3Bt81-001-31,(0-0)?CLEO.?VizquelR.?Johnson1%87%Lofton Steals 2Bt81-00-233,(2-0)?RRCLEO.?VizquelR.?Johnson5%92%Passed Ball; Amaro Scores; Lofton Scorest83-00---6,(3-2)?OCLEO.?VizquelR.?Johnson-1%91%Lineout: LF (Deep LF)t83-01---4,(2-1)?RCLEC.?BaergaR.?Johnson4%95%Home Run (Fly Ball)Norm?Charlton replaces Randy?Johnson pitchingt84-01---6,(2-2)?OCLEA.?BelleN.?Charlton-0%95%Popfly: 2B (Deep SS-2B)t84-02---7,(3-2)?OCLEE.?MurrayN.?Charlton-0%95%Popfly: 2B (Deep 2B-1B)3 runs, 3 hits, 0 errors, 0 LOB. Indians 4, Mariners 0. Module 10Courage is not the absence of fear,taciturn Owners’ Equity SEQ CHAPTER \h \r 1 but rather the judgment that something is more important the fear. From the Princess Diaries Types of Business OrganizationsAdvantages of the _____________________________________Your own corporationDon’t ever give ___________________ ___________________Always have a __________/ ______________ before you __________________!!!How about disputes? Partnership always have a _______________ _______________ before you start!! Corporation always _____________________ itself mon stockPar is Issuance of Common Stock A Company issue 10,000 shares of $1 par value stock for $10 per share. On January 1, Annabella Co. issued 50,000 shares of $5 par value stock for $20 per share.Good luck comes to the saucy and the bold. (Welsh Proverb)DividendsCashAnnabella Co., declares a $.10 per share dividend on September 1, payable on October 1 to shareholders of record September 15|---------------------------------------------------------|-------------------------------------------------------|date of _____________date of _____________date of _____________Stock Dividends areSo why issue?The purpose of management is…………………………………………Horse puckey!!!The real purpose of managers is more likely to beSignaling and information theoriesFinishing the Owners’ Equity SectionTreasury stock is Treasury Stock goes __________________________________ Module 11Refreshing on Present Value, Payments and AmortizationYou have found a camel you really just must have! Which is the best deal? Why? Amortize all the deals. Deal #1. Cost is $20,000, four equal payments which include interest at 4%. Payments begin one year from today. (Realistic rate is 12% for all the deals)Deal #2 The camel costs $25,000, BUT you pay interest only at 4% for six years. With the last interest payment, you also pay the $25,000.Deal #3 The camel is $30,000, NO INTEREST for five years and then you pay the 30,000.Deal #4 $17,000 cash.Certainties are arrived at only on foot.You have seen an ad for a used Mercedes in the Athens Messenger. The car is for sale for $40,000. You believe you could make a buck by renting the car out. You figure you could rent the car to the semi-rich on a daily basis for three years. You think you could rent the car for $100 per day for the first year and $80 per day the second year and $60 per day for the third year. You expect that the car will be rented out about 70% of the time for each year. At the end of the third year, you figure you can sell the car for $20,000. You estimate that the repairs and maintenance on the car will be about $1,000 for the first year, $2,000 the second year and $3,000 the third year. Licenses and fees will run $2,000 per year for all three years. You will pay a rental company 10% of the gross rents you receive each year to take care of all the paper work and the renting of the car to the students. How much can you pay for the car today and make 20% on your investment? Mercedes??????Year 1?Year 2?Year 3?Rents 25,550 ????????????????????Cash Expenditures:?????? Repairs & Maintenance?????? Licenses & Fees?????? Rental Company Fees??????Total Cash Expenditures?????????????Net Cash Flow?????The IRR What rate of return are you earning? Use excel for instance =IRR(c15:f15)The critical assumptionProfessional Tip #1 In negotiating, use s__________ a__________________.Professional Tip #2 Beware of S__________________ people-you cannot change them!!!And speaking of this…. Never try to I________________ someone. There are enough other people in the world! It never works and trying injures your s__________.And the leaders does not seek a_____________________struthious Module 12 Lazy people aresycophant Financial Statement Analysis always anxiouspugnacious to be doing something. Marquis De VauvenarguesHermi’s Bumbles, Inc.Hermi’s Bumbles is a company that has been in business for three years. The company is a wholesaler of Bumbles. Bumbles are bulbs which grow into beautiful, sweet smelling plant-trees. They are a cross between a hyacinth and a buckeye. They are refrigerated and must be planted within one year of when they are harvested. Hermi buys the bumbles from a grower when they are one month old. Hermi has one location in Columbus, Ohio. It has three refrigerated trucks which deliver the Bumbles throughout Ohio. The financial statements on the previous page summarize Hermi’s operations for its first three years.Hermi began operations with individuals investing $120,000 for 12,000 shares of common stock and a small business loan of $200,000 from the bank. The loan carries interest at 12%. Hermi must pay the interest plus $10,000 on the principal on January 1 of each year. Hermi sells using terms of 2/10 n/30. The latest sale of stock between individuals was yesterday at $85.00 per share. There are more shares available from the other investors for this amount. The tax rate is 30%.Analyzing Hermi’sCurrent Ratio Which tells us? Calculate the Current Ratio for 2018 and 2019The Quick or “Acid Test” Ratio“Occam’s Razor”Calculate the Accounts Receivable Turn for 2018 and 2019And the average collection period for the two yearsCalculate the Inventory Turn Calculate the Average Days Sales In InventoryCalculate Book Value Per Share Return on Assets ROAWhich tells us?Return on Equity ROEWhich tells us?Leverage What causes the difference between the ROA and the ROE??Debt RatioDebt to Equity Which tells us?Use of LeverageYou have decided to open a hot dog stand at the corner of Court and Union. The following is your opening balance sheet. You own the only 50,000 shares of stock outstanding for your company. You sell the dogs for $2.00 each. You pay your worker a fixed salary of $20,000 plus $.10 for each dog she sells. AssetsCash 5,000Inventory 10,000Cart 35,000 Total 50,000 Liabilities -0- Owners’ EquityCommon Stock 50,000Retained Earnings -0- Total 50,000Expand usingExpand using Stock LoanFor the First Year Sales 60,000 Cost of Sales 12,000 Gross Margin 48,000 Operating Expenses Wages 23,000 Other 10,000 Total Operating Expenses 33,000 Operating Income 15,000 Net Income Before Taxes ______ Tax Expense Net Income .EPS .You paid all your income out as a dividend. You want to expand to Oxford. You will need to invest a total of $60,000. You expect your sales and cogs to double with the new operation. Your wage expense for Oxford will be based the same as it is in Athens. Your other expenses will increase to $12,000. Your tax rate is 30%. You can either sell 60,000 shares of stock for $1 each or you can borrow the money from the bank. The bank will charge you 8% interest on the loan. Prepare the income statement for next year if you do the deal under each of the alternatives. Assume the deal is done on January 1st.Window Dressing Cash$300,000 Accounts Payable $200,000 Accounts Rec 100,000 Other payables 200,000 Inventory 100,000 Total Current Assets 500,000Total Current Liabilities 400,000Current Ratio isNow pay off the Accounts PayableThe Current Ratio is The probability of someone watching you is proportional to the stupidity of your action. Professional tip # 1 In negotiations use time ____ a t____________. # 2 Create an issue……Then you can t_______ it a_________. (no winners or losers here!!!) Module 12 HomeworkProblem 1Calculate all the ratios you have learned for both Kevin’s Kennels and Molly’s Muchies (Cash Flow Homework). Compare and contrast the two companies using the ratios you have learned. Use a market price per share of $5 for Kevin’s and $4 per share for Molly’s.Explanations and Calculations of the RatiosSusanne FreelandCurrent Ratio = Working Capital RatioCurrent AssetsCurrent LiabilitiesMeasure of liquidity – a company has sufficient liquid assets to cover its current obligations.The higher the ratio the better able a company can meet its current obligations.Return on Assets = Net Income Ave. Total AssetsMeasure of how well a company uses its assets to create profits.The company wants to create a return that satisfies its shareholders (owners).Investors use this ratio to evaluate company leadership.Return on Equity = Net Income Ave. EquityMeasures the success of company’s financing, investing and operating activities.A company that generates a high return relative to its shareholders equity is considered a sound investment. The original investors will be repaid with the proceeds from business operations.Debt Ratio = Total Liabilities Total Liabilities + Total Owners’ Equity = Total Liabilities Total Assets Debt to Equity Ratio = Total Liabilities Total Owners’ EquityThe more outstanding debt a company has, the more its earnings must go to making the payments on this debt load. This limits the amount of capital available to grow the business or pay dividends to the shareholders.The more debt a company carries, the more risk is being taken by the creditors as opposed to the shareholders. Inventory Cost of Goods SoldTurnover Average InventoryAverage Inventory = Inventory @ BOY + Inventory @ EOY/2Measures the success a company has in converting (turning) its investment in inventory into sales.The number of times a company sells and replaces its inventory during a given period.Average Days = __ 365_____ Sales in Inventory Inventory TurnThe number of days sales, on average, that a firm carries in inventory.Acid Test Ratio = Quick RatioCurrent Assets - InventoryCurrent LiabilitiesA stringent test that indicates whether a company has enough current assets to cover immediate liabilities without selling inventory.Accounts Receivable Turnover Sales / Average Net Accounts ReceivableThe number of times the accounts receivable are turned over or are collected during the period.Average Collection Period365 days per year / Accounts Receivable Turn The number of days it takes on average to collect an account receivable.Earnings Per Share Net IncomeWeighted Average number of shares of common stockThe dollar amount of earnings that is associated with each share of stock.Book Value per Share Assets – Liabilities Number of shares of common stock at the end of the yearThe dollar amount of equity that is associated with each share of stock.Price Earnings RatioMarket Price per share Earnings per shareThis tells you how expensive a share of stock is in relation to its earnings.A Look At Whether Ford Is Firing On All CylindersOctober 10, 2011??|?13 comments??|? about:?F, includes:?GM,?TMDisclosure:?I have no positions in any stocks mentioned, and no plans to initiate any positions within the next 72 hours.Shares of US Automaker Ford (F) have fallen nearly 43% from its 52-week high reached at the beginning of this year. With it's new dealsigned with the UAW, the company has essentially started a new era with its workers, but it's too early to tell how it will all work out. With those labor negotiations now in the rear view mirror, I wonder if the company is doing all that it currently can. Let's take a look at some products first, and then we'll take a look at the financials.The problem I see with Ford right now in terms of products is that they are lesser quality for a higher price. I'll use the example of the Ford Fusion (manual) versus the Hyundai (HYMLF.PK)Sonata (manual). If you'd like to do the same comparison,?click here. Both manuals are the base models. The MSRP and "comparably equipped pricing" have the Fusion about $200 more with no incentives. The Sonata has an extra 23 horsepower, a lower turning radius, and more interior space and room for occupants. And the gas mileage: Sonata gets 24/35 while the Fusion gets 22/32. And the Sonata's gas tank is a gallon bigger so you can go even further.According to?Consumer Reports, the Sonata also has better crash test ratings, better acceleration, better braking, and a better warranty. So I'll sum everything up. The Sonata is a much better car, will cost you less in fuel and maintenance, and is safer. And you can get it for the same price. That's a no brainer to me. For those of you who may question this example, I also observed both of these cars at the New York International Auto Show earlier this year. I was more impressed with the Sonata.That's just one example based on similar cars. I provided that comparison just to show you the one main thing Ford needs to do: build a better quality car at a better price. That may be easier said than done. However, if you look at the?competitors page on Yahoo Finance, you will notice that Ford has higher margins than both Toyota (TM) and General Motors (GM). Good for them. They need to keep it going though, and right now, there is a ton of competition. So my main point is that Ford will be a winner if they can control their costs and increase quality. We'll see how this deal with the UAW works out. But for now, why not focus on how Ford has done recently. Here's some selected financial data over the past eight quarters.Selected Financial Data ($B)3Q 20094Q 20091Q 20102Q 20103Q 20104Q 20101Q 20112Q 2011Revenues$30,892$35,449$31,566$35,067$29,893$32,428$33,114$35,527Gross Profit$5,716$5,717$6,427$7,239$5,660$5,177$6,338$6,274Net Income$997$868$2,085$2,599$1,687$190$2,551$2,398Current Assets$62,222$55,865$59,456$53,787$59,371$48,875$51,279$50,030Total Assets$203,106$194,850$191,968$179,750$177,078$164,687$167,391$168,086Current Liabilities$70,360$61,193$60,056$59,674$61,100$60,206$62,076$62,686Total Liabilities$210,376$201,365$197,405$183,291$178,818$165,329$164,926$162,736As you can see, the company has done fairly well, and has reduced the size of its balance sheet quite a bit over the past 2 years. So let's look at some financial metrics, and we'll focus on profitability first.Profitability3Q 20094Q 20091Q 20102Q 20103Q 20104Q 20101Q 20112Q 2011Gross Margin18.50%16.13%20.36%20.64%18.93%15.96%19.14%17.66%Operating Margin2.89%2.14%5.32%7.41%5.26%2.50%7.50%6.25%Profit Margin3.23%2.45%6.61%7.41%5.64%0.59%7.70%6.75%Return on Assets0.49%0.44%1.08%1.40%0.95%0.11%1.54%1.43%Gross margins have come down in the year over year numbers, but operating margins have been quite decent despite those declines. Profit margins have also faired fairly well, as well as the return on assets ratio. I excluded the return on equity ratio from this analysis because the company has had a negative shareholder's equity book balance for seven of the past nine quarters, so the numbers look a bit distorted. We'll look at liquidity and coverage next.Liquidity3Q 20094Q 20091Q 20102Q 20103Q 20104Q 20101Q 20112Q 2011Current Ratio0.880.910.990.900.970.810.830.80Quick Ratio0.790.820.890.800.860.710.710.69Working Capital ($B)($8.14)($5.33)($0.60)($5.89)($1.73)($11.33)($10.80)($12.66)Coverage3Q 20094Q 20091Q 20102Q 20103Q 20104Q 20101Q 20112Q 2011Debt Ratio103.58%103.34%102.83%101.97%100.98%100.39%98.53%96.82%Cash Debt Coverage7.44%7.79%1.35%3.39%5.65%0.72%1.51%3.80%Both the current and quick ratio have come down from last year's levels, but have stayed fairly even over the past couple of quarters. I don't like how the working capital number has gotten worse, but as I said before, the company has reduced the size of its balance sheet. Also, I'm not as concerned with the short term numbers getting worse, because the long term numbers have gotten better.The debt ratio, or liabilities to asset ratio, has improved every quarter. Ford has essentially reduced its long term liabilties, shifting some of them to short term liabilities in the process. I like what it is doing here, and I hope it can keep it going. The final check will be some activity ratios.Activity3Q 20094Q 20091Q 20102Q 20103Q 20104Q 20101Q 20112Q 2011Receivables Turnover4.434.764.354.703.664.124.043.85Inventory Turnover3.834.954.284.503.754.274.024.05Asset Turnover0.150.180.160.190.170.190.200.21The receivables turnover has declined a little, meaning that Ford's accounts receivable are growing faster than its revenues. It's not a problem yet, but if the number starts moving closer to 3 it might bring up a little concern. The inventory turnover has remained fairly strong, which is a good sign that it is getting its products out there and sold. Their asset turnover has definitely improved, meaning they are doing more with less. I'd like to see this improvement continue.So, where is Ford going from here? Well, it is projected for 14% revenue growth in 2011 and 7% revenue growth in 2012. Unfortunately, it doesn't look like it will be translating that growth to the bottom line. EPS estimates call for only 1% growth this year, and about an 8% decline next year. Like I've said before, it needs to control its costs. At a forward P/E of 6, it is trading at a premium to GM's forward P/E of 5. Ford has a slight advantage in revenue growth expectations, while GM has the advantage in EPS growth. And right now, the analysts like GM a little better, but say Ford has more upside.So what's my overall opinion now? I would rate Ford a short term hold with a medium to long term buy. Ford just reached an agreement with the UAW, and it remains to be seen how that will work out. Also, despite gas prices being down about 25 cents in the past month, they are still up 60 cents year over year. Ford has been pushing its more fuel efficient cars lately, but it still trails some of its international counterparts in fuel economy.I like the balance sheet work it has done, and I like the profitability, but it needs to continue. But right now, I'm not sold on the US economy and the unemployment picture. In my opinion, that will probably pressure the shares for the next couple of months. However, I think this is a great stock for a period of economic improvement. Remember, it did go from under $2 to $19 after we climbed out of the recession. For now, it needs to get those long term liabilities under control, keep costs in check, and improve quality. Module 13 Valuing Part I The P/E RatioThe inverse of the P/E actually tells us……………………….And our formula for the return on an investment is:So differences in P/E ratios implies……………………………Operations for profit should be based not on optimism but on arithmetic. Benjamin GrahamKirch’s First Law of the Universe The financial worth ______________________________________ ________________________________________________________Once upon a time the following add appeared in the Athens newspaper-For Sale: Apartment Building 30 UnitsAverage Rent for 2016 is expected to be $600 per month per unit2 years oldPrice __________Upon investigation you found that it would require little or no work on your part. There was a rental agency which would keep the books, rent apartments, do evictions and other administrative tasks for 10% of the rent. Your investigation showed that the apartments stayed about 95% occupied and that occupancy rate is likely to continue. Additionally, the rental agency told you that you can expect rents to increase about 5% per year after 2016 year for the following three years (2017, 2018, and 2019) because the building is new. The repairs and maintenance costs are about $800 per month for 2016, 2017, 2018, and 2019. You want to earn at least 20% on your investment. You figure you will hold on to the apartment for four years and then sell it for $600,000 (on Dec 31, 2019). All other cash expenses run $1,000 per month and will rise at 5% per year after 2016. Assume it is Jan 1, 2016- what is the price you would pay for the apartment? Ignore taxes. (“First law valuation is a powerful tool. It should be on page #1.” John Ohsner, Financial Advisor and former student)Apartment2016 2017 2018 2019 Rents ????????Cash Expenditures:???? Rental Company Fees???? Repairs & Maintenance???? Other Cash Expenses????Total Cash Expenditures?????????Net Cash Flow?????????????????????????Module 14Risk and Terminal ValueThe concept of terminal valueAnd if we expected the investment to last forever, how would we value it?Apartment???????2016 2017 2018 2019 ?Rents 30(95%)(600)(12)205,200 ???? 194,400 + 194,400(5%)?215,460 ???? 204,120 + 204,120(5%)??226,233 ??? 214,326 + 214,326(5%)???237,545 ???????Cash Expenditures:????? Rental Company Fees20,52021,54622,62323,754?? Repairs & Maintenance9,6009,6009,6009,600?? Other Cash Expenses12,00012,60013,23013,892??Total Cash Expenditures42,12043,74645,45347,246???????Net Cash Flow163,080171,714180,780190,299???????PV of Net Cash Flows @ 20%135,900119,246104,61891,772=451,536???????????????????????????????????Can you actually beat the markets?First As to Market Efficiency (Shiller vs. Fama)If that sounds nutty, consider the emotion-driven mistakes that most of the rest of us make. For starters, most investors get scared when the market tanks and sell low before buying back high, sacrificing huge potential gains. As a result, the average stock investor has trailed the market average (Standard & Poor’s 500 index) by more than 4 percentage points over 20 years, according to Dalbar, the market research firm. Are the pros any better? Maybe not. Last year, 79 percent of so-called active fund managers, the pros who are supposed to be experts at picking stocks, failed to match their own benchmarks for market averages, according to Morningstar, the investment research company.? Soros29% for 37 yearsEddie Lampert 29% for 18 yearsPeter lynch29% for 18 YearsDavid Tepper27% for 15 yearsWarren Buffett21% for 40 yearsRisk and ReturnI would like to take time to describe another aspect of investing- risk versus return. Say you have the option of putting your money in a federally insured bank earning less than 1%. This is our starting point and carries no risk. From this ultra-safe extreme we move up the investment spectrum. At the other end of the spectrum, Federally US Insured Bank wins World CupSystemic risk unsystematic (idiosyncratic) risk (market)(individual stock or investment risk)Variability Sharpe RatioCapMthe Capital Asset Pricing Model (CAPM).where:?is the expected return on the capital asset?is the risk-free rate of interest such as interest arising from government bonds?(the?beta) is the?sensitivity?of the expected excess asset returns to the expected excess market returns, or also?,?is the expected return of the market?is sometimes known as the?market premium?(the difference between the expected market rate of return and the risk-free rate of return).?is also known as the?risk premiumRestated, in terms of risk premium, we find that:which states that the?individual risk premium?equals the?market premium?times?β. TimingIt is far from certain that the typical investor should regularly hold off buying until low market levels appear, because this may involve a long wait, very likely the loss of income, and the possible missing of investment opportunities. On the whole it may be better for the investor to do his stock buying whenever he has money to put in stocks, except when the general market level is much higher than can be justified by well-established standards of value. If he wants to be shrewd he can look for the ever-present bargain opportunities in individual securities. (Benjamin Graham)If you are shopping for common stocks, choose them the way you would buy groceries, not the way you would buy perfume. (Benjamin Graham)Professional Tip Find the one with power by w______________ the e________!Module 15 Valuation- Part IIYou and Your MoneyStocks or Mutual Funds??Remember 5% do!!!Mutual FundsLoad vs. No-LoadDo expense ratios matter?Manager tenureFinding a Mutual Fund using a screenerProfessional Tip When You apologize, do not t_________________ the ______________________! The best way to get in the last word is to say “I’m sorry”!!Module 20Budgeting Part 1Use the following data for Doozer Company, prepare a budgeted income statement and a purchases budget in units and dollars for January 2020.Budgeted sales for January5,000 units at $20$100,000Budgeted sales for February6,000 units at $20$120,000Cost Data: Purchase price of product$5 per unit Commission to salespeople 10% of sales Depreciation $2,000 per month Other operating expenses $40,000 per month plus 5% of salesDoozer’s policy is to maintain inventory at 150% of the coming month’s sales requirements, Inventory at December 31, 2019, was $30,000 (6,000 units at $5), which is less than budgeted. The following data relate to the operations of Jarrett Company, a retail store.January$200,000February 240,000March 150,000 April 160,000Cost of sales is 40% of sales. Other variable costs are 30% of salesInventory is maintained at twice the budgeted sales requirements for the following month. The beginning inventory is $160,000.Fixed costs are $50,000 per month.Prepare a budgeted income statement of the first three months of 2020.Prepare a purchase budget, by month for the first quarter.Banana City is a wholesaler of bananas and nuts. Mr. George Jones, the company’s president, has asked for your assistance in preparing budgets for fiscal year 2020, which begins on September 1, 2020. He has gathered the following information for your use.Sales are expected to be $8,800,000 for the year, of which bananas are expected to be 50%, nuts, 50%.Sales are somewhat seasonal, Banana sales are expected to be 770,000 in November, with the rest spread evenly over the remaining eleven months. Sales of nuts are expected to be $400,000 per month except in October and May, when they are expected to be $350,000 per month.Cost of sales, the only variable cost, is 40% of both products.Inventory of bananas is generally kept equal to a one-month supply. Inventory of nuts is usually held at a two-month supply.Income taxes are 30% of income before taxesAnnual fixed costs, all incurred evenly throughout the year, are expected to be as follows:Rent $240,000Depreciation$ 360,000Insurance $120,000Interest$ 60,000Wages and salaries $1,200,000Other fixed costs $1,560,000Inventories expected at August 31, 2020, are bananas. $143,000 and nuts, $275,000.The company expects to sell some land that it purchased several years ago for $80,000. The sale is expected to occur in October at a price of $60,000.RequiredPrepare a budgeted income statement for the fiscal year ending August 31, 2016.Prepare a budgeted income statement for each month of the first quarter of the fiscal year and for the quarter as a whole.Prepare a purchases budget by product for each month of the first quarter of the fiscal year and for the quarter as a whole.Module 21Budgeting Part 2Still working on Doozer Co. (budgeting Part 1) Using the following additional data, prepare a cash budget for January 2020 and a pro forma balance sheet for January 31, 2020. Prepare a supporting budgets for cash receipts and cash disbursements. Doozer Co. Balance SheetAssetsLiabilities Cash $20,000Accounts Payable$12,000 Acct Rec 30,000 Owners’ Equity Inventory (6,000 units) 30,000 Common Stock200,000 Building and Equip- net 200,000 Retained Earnings 68,000Total Assets $280,000 Total Liabilities and Owners’ Equity $280,000Sales are collected 40% in the month of sale, 60% in the following month.Purchase are paid 40% in the month of purchase, 60% in the following month.All other expenses requiring cash are paid in the month incurred.The board of directors plans to declare a $3,000 dividend on January 10, payable January 31.The following is from Budget Day 1 for Doozer. January FebruarySales $ 100,000 $ 120,000 InventoryCogs 25,000 Target Inventory 45,000 Inventory Needed 70,000 Less Beg Inventory (35,000)Required Purchases 35,000 Income StatementSales $ 100,000 Variable Costs Cost of Sales 25,000 Commission 10,000 Other 5,000 Total Variable Costs 40,000 Contribution Margin 60,000 Fixed Costs Depreciation 2,000 Other 40,000 Total Fixed 42,000 Net Income $ 18,000 Continuation of Jarrett Company from Budget Part 1Jarrett pays for its purchases 40% in the month of purchase and 60% in the following month. Accounts Payable at December 31, 2019, were $18,000. The company collects 60% of its sales in the month of sale and 40% in the following month. Receivables at December 31, 2019 to be collected in January, 2020 were $30,000. All of its fixed costs require cash disbursements and are paid as incurred. Its cash balance at December 31, 2019, was $20,000.Required Prepare a cash budget for the first three months of 2020.Continuation of Banana City. The following additional information about Banana City is availableSales of bananas are for cash only. Sales of nuts are on credit and are collected two months after sale.Banana City’s suppliers give terms of 30 days for payments of accounts payable. Banana City takes full advantage of the 30-day payments. (Assume all months have 30 days).The Company mys make quarterly payments on its income taxes. The payment for the first quarter of fiscal year 2020 is due on January 15, 2020. The liability shown on the balance sheet below is to be paid on October 15.Fixed expenses that require cash disbursement are paid as incurred with the follow exceptions: Insurance premiums are all paid on November 1 in advance for the next 12 months and b) interest payments are all made on January 1. The $156,000 “other fixed expenses” in the income statement require cash disbursements evenly on the year. Sales expected in the last part of fiscal year 2020 are as follows: JuneJuly August Bananas$31,000 $34,000 $32,500 Nuts 37,000 41,000 34,000 The company to pay a dividend of $12,000 in October. The Balance Sheet at August 31, 2020 is as follows:Cash$15,000Accounts Payable (merchandise) $26,000Accounts Rec 75,000Taxes Payable 31,000Inventories 41,800Accrued Interest 4,000Prepaid Insurance 2,000 Long-term Debt, 6% 100,000Land 8,000Common Stock 150,000Equipment (net) 210,000Retained Earnings 40,800 Total $ 351,800 Total $ 351,800Required:Prepare a cash budget for the first three months of fiscal year 2016 and for the quarter as a whole.Prepare a pro forma balance sheet for November 30, 2020. SEQ CHAPTER \h \r 1The following page is a copy of a purchase agreement for a Dr. Kirch’s car. The second page has data for leasing the same car. Dr. Kirch financed the car at 2.9% over 60 months. Under these terms, was it better for him to purchase the car or should he have leased it? Support your answer with figures. Dear Dave: ?Here is a lease based on an in stock car that is within $175 of the price of the car you have on order. We did this because it is considerably simpler with the particular software that we employ to quote an in stock car. I have also attached your partial payment receipt. Thanks again for your business.?MSRP: ???????????????????????????????$48,980.00Sale price: ?????????????????????????$46,702.00Use tax financed in lease: ????$1,513.89Acquisition fee in lease:?????? $1,095.0036 months/15,000 miles????? ? $665.00Due at signing ????????????????????????$0Purchase option at lease end $28,898.00 plus applicable sales tax.25 (cents) per mile penalty for each mile over 45,000 (assuming vehicle is returned) Turn in (disposition fee) : $595.00?Mit freundlichen Grü?en / with kind regards, Stephen F.H. RevardMaster Certified Mercedes-Benz Representative ipse dixit Learning Module #19 You get more cooperation (Being the last module) with a smile and a gun than Internal Control and Fraud you do with a smile alone. (Al Capone)Let’s do the car first As to change….. create ________________________________________________. Internal control the three requirements of the thief1)2)3)so where should the bank statement go?The illusion of Internal Controlthe sign “all returns must be accompanied by a receipt”The z totaloh and what should you do with a returned check?The rule of 78s, Simple Interest and other nefarious interest scamsA Ponzi Scheme is The Cookies A woman was waiting at an airport one night, With several long hours before her flight. She hunted for a book in the airport shops. Bought a bag of cookies and found a place to drop. She was engrossed in her book but happened to see, That the man sitting beside her, as bold as could be. Grabbed a cookie or two from the bag in between, Which she tried to ignore to avoid a scene. So she munched the cookies and watched the clock. As the gutsy cookie thief diminished her stock. She was getting more irritated as the minutes ticked by, Thinking, "If I wasn't so nice, I would blacken his eye." With each cookie she took, he took one too, When only one was left, she wondered what he would do. With a smile on his face, and a nervous laugh, He took the last cookie and broke it in half. He offered her half, as he ate the other, She snatched it from him and thought... oooh, brother. This guy has some nerve and he's also rude, Why he didn't even show any gratitude! She had never known when she had been so galled, And sighed with relief when her flight was called. She gathered her belongings and headed to the gate, Refusing to look back at the thieving ingrate. #1 P____________ is an active NOUN !!!! Be slow to A______ and to A_______ The other 90% rule 90% of the time your ____________________________________________!!!#2 When you are ___________, you are __________!!! Or, get your free floor mats here. #3 Ethics are not hard, just D___ the r________ t_________. (has a period like the first law! And the most important professional tip#4 -- True evil is _____________________ until _____ ____________!!! (Andrew Vachss)You've got to promise me if . . . you ever get to the point in your life where you are so puzzled, confused and frightened that you feel the only way out is to abuse or molest a little kid, well then, you have got to kill yourself. You have got to lean into the strike zone and take one for the?team." (Dennis Miller). ................
................

In order to avoid copyright disputes, this page is only a partial summary.

Google Online Preview   Download