HW9

Blue Spruce Inc. manufactures basketballs for professional basketball associations. For the first six months of 2022, the company reported the following operating results while operating at 90% of plant capacity: Sales Cost of goods sold Selling and administrative expenses Net income Amount $5,049,000 3,465.000 445,500 $1.138,500 Per Unit $51.00 35.00 4.50 $11.50 Fixed costs for the period were cost of goods sold of $990,000, and selling and administrative expenses of $178.200. In July, normally a slack manufacturing month, Blue Spruce receives a special order for 9.900 basketballs at $32,00 each from the Italian Basketball Association. Accepting the order would increase variable selling and administrative expenses by $0.75 per unit because of shipping costs, but it would not increase fixed costs and expenses.

I need help with the income statement.

ANSWERS:  NPW= 220,148.69 NFW= 442,797.66 AW= 65,673.78 PI= 1.44 IRR i%= 31.39% ERR i%= 23.71% PAYBACK Simple= 2.5 years and Discounted= between 3&4 years B/C Conventional= 1.44 and Modified= 1.44

Determine the present value of the following single amounts (EV of $1, PV of $1. EVA of $1. PVA of S1. EVAD of S1 and PVAD of S1 (Use appropriate factor(s) from the tebles provided. Round your final answers to nearest whole dollar amount.) Future Amount Present Value 1. 34,000 5% 15 2. 28,000 6% 17 3. 39,000 10% 18 14 54,000 9% 11 54

Governorate Optional Initial Years: Values in OMR Project Investment 2022 2023 2024 2025 2026 2027 Ad Land 30000 7000 15000 14000 22000 Nil 5000 development Ad Dhahirah Ceramic products Dakhiliyah 24000 8000 5000 10000 4000 12000 10000 Al Batinah Fish 54000 6000 9000 12000 11000 10000 12000 North Processing Al Batinah Clay and pots 18000 6000 5000 7000 9000 8000 6000 South Al Buraymi Desert 5000 20000 Nil 50000 12000 22000 10000 camping Rock Garden Al Wusta 100000 20000 25000 18000 26000 22000 Nil Ash Ship Building 84000 16000 14000 12000 40000 30000 35000 Sharqiyah North Ash Turf racing 14000 15000 20000 42000 8000 7000 6000 Sharqiyah track South Dhofar Hotel chain 150000 26000 25000 20000 35000 29000 50000 Oil refinery 120000 22000 30000 50000 24000 20000 Muscat 40000 Musandam Date farming 48000 20000 25000 14000 60000 9000 8000 Required : Calculate the following investment appraisal criteria for THREE optional projects (Selection is from your own choice): 1. i. Accounting Rate of…

Determine the present value of the folwing single amounts (EV of $1. PV of $1. FVA of $1. PVA of $1. FVAD of $1 and PVAD of $1 (Use appropriate factor(s) from the tables provided. Round your final answers to nearest whole dollar amount,): Future Amount %3D Present Value 1 5 34 000 5% 15 2 S 28 000 6% 17 3. S 39,000 10% 4. S 54,000 9% 11 vestigate 181 一

Knix Products is a d expects to earn a p P3.45million; without operating assets of P3 project - adding knitti investment of P600,0- would increase by P5 net operating assets b Assume that the minim Required: 1. Compute the R 2. Compute the m that the produ computed in Re 3. Compute the RO the divisional m

What is the result in C9? 1 2 34569 7 8 9 B Year O a. #DIV/01 O b. N/A O c. Accept O d. Reject 0 1 2 4 Cash Flow 8,200 1,400 2,500 3,100 4,800 8% D E F 4 Rate Decision IF(NPV(CB,C4:C7)>=C3,"Accept","Reject")

Data Review View Acrob Page Layout P19 F G D A Using the information provided in the following table, find the value of each asset. Cash Flow End of Amount Asset Year (Php) Appropriate Required Return (%) A 250,000 18 250,000 250,000 15,000 15 0 16 0 0 1,750,000 75,000 12 425,000 100,000 14 150,000 250,000 350,000 200,000 50.000 File dy B C F Home O 1 through 1 2 3 14 5 1 through 5 6 E 1 2 3 4 5 6 Solution and Answer: 123 Insert Shot on OnePlus Powered by Triple Camera Num Ette Formulas

answer must be in table format or i will give down vote

Use the following information to answer the questionsProperty:Purchase Price$7,017,000Acquisition Costs$0Year 1 PGI$1,263,060PGI Growth Rate/year4.0%Year 1 Miscellaneous Income$0Miscellaneous Income Growth Rate/year0.0%Annual Vacancy and Collection Losses/year11.0%Year 1 Operating Expense$415,926Operating Expense Annual Growth Rate2.8%Year 1 Capital Expenditures$38,220Capital Expenditures Annual Growth Rate1.6%Holding period (years)5Property to be sold for NOI6 capitalized at (Terminal Cap Rate):7.5%Selling Expenses in year 56.5%Financing:LTV67%Loan Costs (% of Mortgage Value)1.40%Loan term (years)30Monthly Amortization / monthly paymentsLoan is a 2/2 ARMLoan Rate = T-Bill + 0.37%Teaser Rate3.420%T-Bill Rate at Initiation2.990%T-Bill on Reset Date 15.540%T-Bill on Reset Date 25.910%T-Bill on Reset Date 36.850%T-Bill on Reset Date 47.250%T-Bill on Reset Date 58.120%T-Bill on Reset Date 68.900%Pre-tax Required Return32.00% 1-Find the annual debt service in year 3 2-Find the Annual Debt…

Tasks/ calculation these questions are :- by 6 functions are : 1. Accumulative (future) money value 1/ Simple interest  FV=PV*(1+* ? *N) 2/ Aggregate interest FV=PV (1+ ? )N 2. Present money value  PV = FV * ^note N- total times of getting income^ R= ?????? ??? / N    n- frequency of income generation per year 3. Present payment value PV = PMT *   4. Future payment value (PMT)  FV = PMT * 5. Amortization payment  PMT = PV * 6. Solatium fond factor (SFF)  PMT = FV * Q1/ The investor wants to invest in the purchase of an office building. He suggests he can rent it out for 10 years at an annual rent of 1,850,000. At the end of the tenth year it is expected to sell the company for 18 million d.e. Income rate 20% What is the current value of the building?

6 Suppose Blooper's financials are as follows: See SPREADSHEET 9.1 Inputs Initial Investment Salvage value Initial revenue Initial expenses Inflation rate Discount rate ok Acct receivable as % of sales Investment as % of expenses Tax rate 150 Spreadsheet Name Investment 20 Salvage 150 Initial revenue 100 Initial expenses 5.0% 1.1% 1/4 15.0% 21.0% Inflation Discount rate AR Inv_pct Tax rate Calculate Blooper's working capital in each year of its project. Year Working Capital 0 1 23 4 5 6 CO

Question 3: Sobar Company's financial information is given in the table below. Sales (OMR) Fixed Costs 405000 450000 Variable Costs 225000 240000 Year 2019 90000 | 2020 120000 Calculate: a) P/V ratio, b) B.E.P.

Asset   End of year Amount Appropriate Required Return D   1 through 5 $1,500 12%     6 $8,500   Cash Flow By using cell references to the given data and the function PV, Calculate the value of asset D.

Question 3: Sohar Company's financial information is given in the table below. Year 2019 2020 Sales (OMR) Fixed Costs | 405000 | 450000 | 90000 120000 Variable Costs | 225000 240000 Calculate: ---uyuie d) Margin of safety at a profit of OMR 50000 e) Profit when sales are OMR. 200000. - VIVI.

Get solution Please

factor   V^(1/2)=(1+i)^(-1/2)

If the common cost ( 350 000)$. distribution between S. and R. using N.R.V. the sales Value of S. ( 200 000)$. , ( 300 000)$. to the R. and the Cost after off point to the R. ( 155000)$. the value of N.R.V. to the R. ? *

Convert the cash flow shown in figure B to a future amount at t=7 when i=2%. O a. $1110 $370 $370 $370 O b.$1207.73 O. S1132 O d. $1500 $200 $100 1 2 3 4 $300

Calculate the cost efficiency - profit margin ratios

If accounts receivable increase by R500, inventory increases by R200 and accounts payable increase by R400, net working capital would ... Select one: decrease by R300. a. b. increase by R700. C. increase by R300. Od. remain unchanged. Clear my choice

Calculate I/YR with:  PV = $1,750.22 FV = $1,000 N = 5 PMT = $80   please

If accounts receivable increase by R500, inventory increases by R200 and accounts payable increase by R400, net working capital would... Select one: decrease by R300. a. b. increase by R700. C. increase by R300. O d. remain unchanged. Clear my choice

1. What is the payback period

Determine the PW of the following cash flows (CF) at 6% interest : @Year 0 = -14K , @ Year 1 = -8K, @ Year 2 = 13K, @ Year 3 = 22K, @Year 4 = -14K, @ Year 5 = -4K and @Year 6 = 12K Compute manually pls. No excel solution

ACCOUNTING  ASAP Assume the following data: EBIT = 100; Depreciation = 40; Interest = 20; Dividends = 10. Calculate the cash coverage ratio. Select one: a. 7.0x b. 4.7x c. 14.0x d. 5.0x

Draw graph in excel that show the comparison between Machine A vs. Machine B Net Present Value using the attached data. Please note there are two pages with data,

Amount Desired at End of Period Length of Time Rate Compounded $ 17,600.00 7 2% Quarterly Required: Complete the following using the information above and the present value Table 12.3 or the present value table in the Business Math Handbook or the present value formula to answer the following: Period Used Rate Used PV factor used PV of amount desired at end of period