Questions
Presented below are a number of balance sheet items for Buffalo, Inc. for the current year,...

Presented below are a number of balance sheet items for Buffalo, Inc. for the current year, 2020.

Goodwill

$ 129,170

Accumulated Depreciation-Equipment

$ 292,100

Payroll Taxes Payable

181,761

Inventory

243,970

Bonds payable

304,170

Rent payable (short-term)

49,170

Discount on bonds payable

15,100

Income taxes payable

102,532

Cash

364,170

Rent payable (long-term)

484,170

Land

484,170

Common stock, $1 par value

204,170

Notes receivable

449,870

Preferred stock, $10 par value

154,170

Notes payable (to banks)

269,170

Prepaid expenses

92,090

Accounts payable

494,170

Equipment

1,474,170

Retained earnings

?

Debt investments (trading)

125,170

Income taxes receivable

101,800

Accumulated Depreciation-Buildings

270,300

Notes payable (long-term)

1,604,170

Buildings

1,644,170


Prepare a classified balance sheet in good form. Common stock authorized was 400,000 shares, and preferred stock authorized was 20,000 shares. Assume that notes receivable and notes payable are short-term, unless stated otherwise. Cost and fair value of debt investments (trading) are the same. (List Current Assets in order of liquidity. List Property, Plant and Equipment in order of Land, Building and Equipment.)

BUFFALO, INC.
Balance Sheet

choose the accounting period                                                          December 31, 2020For the Year Ended December 31, 2020For the Quarter Ended December 31, 2020

Assets

select an opening name for subsection one                                                          Capital StockCurrent AssetsCurrent LiabilitiesIntangible AssetsLong-term InvestmentsLong-term LiabilitiesProperty, Plant and EquipmentStockholders' EquityTotal AssetsTotal Current AssetsTotal Current LiabilitiesTotal Intangible AssetsTotal LiabilitiesTotal Liabilities and Stockholders' EquityTotal Long-term InvestmentsTotal Long-term LiabilitiesTotal Property, Plant and EquipmentTotal Stockholders' Equity

enter a balance sheet item

$enter a dollar amount

enter a balance sheet item

In: Accounting

. A property is forecasted to generate annual rental income of $80,000 in year 1. Vacancy...

. A property is forecasted to generate annual rental income of $80,000 in year 1. Vacancy rate is expected to be 5%, there is also a 5% management fee. Other operating expenses will total $17,500 for year 1. Rent is expected to grow at 5% in years 2 and 3, and other operating expenses are expected to grow at 6% in years 2 and 3. You believe that you can sell the property at the end of year 3 for $900,000. Using a required rate of return of 10%, calculate a fair value of the property today (at t=0). (Show all work.)

a. Assuming a purchase price for the property of $800,000, and an 80 LTV, 5.75%, fixed-rate 25-year loan, calculate the debt service coverage ratio based only on the year 1 NOI.

In: Finance

Derry Manufacturing is preparing its master budget for the first quarter of the upcoming year. The...

Derry Manufacturing is preparing its master budget for the first quarter of the upcoming year. The following data pertain to Derry Manufacturing's operations:

Current Assets as of December 31 (prior year):

Cash. . . . . . . . . . . . . . . . . . . . . . . . . . .

$4,500

Accounts receivable, net. . . . . . . . . . . . . . .

$46,000

Inventory. . . . . . . . . . . . . . . . . . . . . . . .

$15,300

Property, plant, and equipment, net. . . . . . . . . . . .

$124,000

Accounts payable. . . . . . . . . . . . . . . . . . . . . . . . . .

$42,400

Capital stock. . . . . . . . . . . . . . . . . . . . . . . . . . .

$125,500

Retained earnings. . . . . . . . . . . . . . . . . . . . . . . . . .

$22,500

More Info:

a. Actual sales in December were $70,000. Selling price per unit is projected to remain stable at $10 per unit throuout the budget period. Sales for the first five months of the upcoming year are budgeted to be as follows:

January. . . . . . . . .

$80,000

February. . . . . . . .

$92,000

March. . . . . . . . . .

$99,000

April. . . . . . . . . . . .

$97,000

May. . . . . . . . . . . .

$85,000

b. Sales are 30% cash and 70% credit. All credit sales are collected in the month following the sale.

c. Derry Manufactruing has a policy that states that each month's ending inventory of finished goods should be 25% of the following month's sales (in units).

d. Of each month's direct material purchases, 20% are paid for in the month of purchase, while the remainder is paid for in the month following purchase. Two pounds of direct material is needed per unit at $2.00 per pound. Ending inventory of direct materials should be 10% of next month's production needs.

e. Most of the labor at the manufacturing facility is indirect, but there is some direct labor incurred. The direct labor hours per unit is 0.01. The direct labor rate per hour is $12 per hour. All direct labor is paid for in the month in which the work is performed. The direct labor cost for each of the upcoming three months is as follows:

January. . . . . . . . .

$996

February. . . . . . . .

$1,125

March. . . . . . . . . .

$1,182

f. Monthly manufacturing overhead costs are $5,000 for factory? rent,$3,000

for other fixed manufacturing? expenses, and $1.20 per unit for variable manufacturing overhead. No depreciation is included in these figures. All expenses are paid in the month in which they are incurred.

g. Computer equipment for the administrative offices will be purchased in the upcoming quarter. In January, Derry Manufacturing will purchase equipment for $5,000 (cash), while February's cash expenditure will be $12,000 and March's cash expenditure will be $16,000.

h. Operating expenses are budgeted to be $1.00 per unit sold plus fixed operating expenses of $1,000 per month. All operating expenses are paid in the month in which they are incurred.

i. Depreciation on the building and equipment for the general and administrative offices is budgeted to be $5,100 for the entire quarter, which includes depreciation on new qcquisitions.

j. Derry Manufacturing has a policy that the ending cash balance in each month must be at least $4,000. It has a line of credit with a local bank. The company can borrow in increments of $1,000 at the beginning of each month, up to a total outstanding loan balance of $125,000. The interest rate on these loans is 1% per month simple interest (not compounded). The company would pay down on the line of credit balance in increments of $1,000 if it has excess funds at the end of the quarter. The company would also pay the accumulated interest at the end of the quarter on the funds borrowed during the quarter.

k. The company's income tax rate is projected to be 30% of operating income less interest expense. The company pays $10,000 cash at the end of February in estimated taxes.

REQUIREMENTS:

1.

Prepare a schedule of cash collections for? January, February, and? March, and for the quarter in total.

2.

Prepare a production budget.? (Hint: Unit sales? = Sales in dollars? / Selling price per? unit.)

3.

Prepare a direct materials budget.

4.

Prepare a cash payments budget for the direct material purchases from Requirement 3.

5.

Prepare a cash payments budget for direct labor.

6.

Prepare a cash payments budget for manufacturing overhead costs.

7.

Prepare a cash payments budget for operating expenses.

8.

Prepare a combined cash budget.

9.

Calculate the budgeted manufacturing cost per unit? (assume that fixed manufacturing overhead is budgeted to be

$0.80

per unit for the? year).

10.

Prepare a budgeted income statement for the quarter ending March 31.? (Hint: Cost of goods sold? = Budgeted cost of manufacturing one unit x Number of units? sold.)

In: Accounting

Summarized data for 2016 (the first year of operations) for Trenton Products, Inc., are as follows:...

Summarized data for 2016 (the first year of operations) for Trenton Products, Inc., are as follows: Sales (200,000 units) $16,000,000 Production costs (210,000 units) Direct material 4,200,000 Direct labor 3,360,000 Manufacturing overhead: Variable 2,520,000 Fixed 2,100,000 Operating expenses: Variable 1,120,000 Fixed 1,280,000

a. Prepare an income statement based on full absorption costing. Only use a negative sign with your answer for net income (loss), if the answer represents a net loss. Otherwise, do not use negative signs with any answers. Round answers to the nearest whole number, when applicable.

In: Accounting

Suppose a​ ten-year, $ 1000 bond with an 8.5 % coupon rate and semiannual coupons is...

Suppose a​ ten-year,

$ 1000 bond with an

8.5 % coupon rate and semiannual coupons is trading for

$ 1034.55

.

a. What is the​ bond's yield to maturity​ (expressed as an APR with semiannual​ compounding)? ___________

b. If the​ bond's yield to maturity changes to

9.9 %

​APR, what will be the​ bond's price?

a. What is the​ bond's yield to maturity​ (expressed as an APR with semiannual​ compounding)?

The​ bond's yield to maturity is? ______ Round to two decimal places

What is the new price of the bond? _____________

In: Finance

You are saving for a new house and you put $20,000 per year in an account...

You are saving for a new house and you put $20,000 per year in an account paying 8%. The first payment is made today. How much will you have at the end of 3 years?

A. $51,541.19

B. $55,665.29

C. $64,928.00

D. $70,122.24

E. $75,732.19

In: Finance

Consider an offer to supply 5 paintings per year to an art gallery in Rome for...

  1. Consider an offer to supply 5 paintings per year to an art gallery in Rome for the next five years. The contract is exclusive, meaning that, if you accept it, you cannot sell paintings to other galleries or other clients. The contract also offers a signing bonus of $100,000. If you were to refuse the contract, you estimate that you would be selling 7 paintings a year, at a price of $45,000 each, for the next 5 years. Assume that your required rate of return is 20%. What is the minimum price per painting (assume the same price for each painting) at which you are willing to accept the contract?

    A. $59,560 B. $39,517 C. $56,312 D. $65,500 E. $41,878

In: Finance

The current price of stock XYZ is 100. In one year, the stock price will either...

The current price of stock XYZ is 100. In one year, the stock price will either be 120 or 80. The annually compounded risk-free interest rate is 10%. i. Calculate the no-arbitrage price of an at-the-money European put option on XYZ expiring in one year. ii. Suppose that an equivalent call option on XYZ is also trading in the market at a price of 10. Determine if there is a mis-pricing. If there is a mis-pricing, demonstrate how you would take advantage of the arbitrage opportunity.

In: Finance

Derek will deposit $1,528.00 per year for 14.00 years into an account that earns 13.00%, The...

Derek will deposit $1,528.00 per year for 14.00 years into an account that earns 13.00%, The first deposit is made next year. He has $14,070.00 in his account today. How much will be in the account 36.00 years from today?

Derek will deposit $3,102.00 per year for 9.00 years into an account that earns 5.00%. Assuming the first deposit is made 4.00 years from today, how much will be in the account 35.00 years from today?

In: Finance

A floating rate mortgage loan is made for $100,000 for a 30-year period at an initial...

A floating rate mortgage loan is made for $100,000 for a 30-year period at an initial rate of 12 percent interest. However, the borrower and lender have negotiated a monthly payment of $800. (a)What will be the loan balance at the end of year 1?

(b) What if the interest rate increases to 13 percent at the end of year 1? How much interest will be accrued as negative amortization in year 5 if the payment remains at $800?

In: Finance