You are the office manager for a real estate company in northern Utah County. You tracked real estate listings, including city, agent, listing price, sold price, etc. Agents can represent a seller, a buyer, or both (known as dual agents). Your assistant prepared the spreadsheet structure with agent names, agent types, the listing and sold prices, and the listing and sold dates. You want to complete the spreadsheet by calculating the number of days each house was on the market before being sold, agent commissions, and bonuses. In addition, you will use conditional functions to calculate summary statistics. For further analysis, you will insert a map chart to indicate the average house selling price by city. Finally, you will create a partial loan amortization table and calculate cumulative interest and principal to show a potential buyer to help the buyer make decisions.

The   spreadsheet contains codes (BA, DA, SA) to represent agent roles (Buyer’s   Agent, Dual Agent,   Seller’s Agent). You want to switch the codes for the actual descriptions.
  In cell E12 of the Details sheet, insert the SWITCH function to evaluate the   agent code in cell D12. Include mixed cell references to the codes and roles   in the range J2:K4 for the values
  and results arguments. use all cell references in the function. Copy the   function to the range E13:E39.

Now you want to calculate the   number of days between the list date and sale date.
 

  In cell J12, insert the DAYS function to calculate the number of days between   the Listing Date and the Sale Date. Copy the function to the range J13:J39.

You want to calculate agent   commissions based on their role.
 

  In cell K12, insert the IFS function to calculate the agent’s commission   based on the agent code and the applicable rates in the range L2:L4. Use   relative and mixed references correctly. Copy the function to the range   K13:K39.

You want to calculate a bonus if   the sold price was at least equal to the listing price, and if the house sold   within 30 days after being listed.
 

  In cell L12, insert an IF function with a nested AND function to calculate a   bonus. The AND function should ensure both conditions are met: Sold Price   divided by the Listing Price is greater than or equal to 100% (cell L7) and   the Days on Market are less than or equal to 30 (cell L8). If both conditions   are met, the bonus is $1,000 (cell L9). Otherwise, the bonus is $0. Use mixed   cell references to the input values in the range L7:L9. Copy the function to   the range L12:L39.

The top-left section of the   spreadsheet is designed for summary statistics for one condition. You will   calculate average selling prices and the number of houses sold in each city   (the condition).
 

  In cell B2, insert the AVERAGEIF function to calculate the average Sold Price   for houses in the city of Alpine. Use mixed references for the range; use a   relative reference to cell A2. Copy the function and use the Paste Formulas   option to paste the function in the range B3:B5 so that the bottom border in   cell B5 is preserved.

You want to count the number of   houses in one city.
 

  In cell C2, insert the COUNTIF function to count the number of houses in the   city of Alpine. Use mixed references for the range; and use a relative   reference to cell A2. Copy the function and use the Paste Formulas option to   paste the function in the range C3:C5 so that the border in cell C5 is   preserved.

You want to calculate the total commissions   for each agent (the condition).
 

  In cell B7, insert the SUMIF function to total the commissions by agent. Use   mixed references for the ranges; and use a relative reference to cell A7.   Copy the function and use the Paste Formulas option to paste the function in   the range B8:B9 so that the borders are preserved.

The top-middle section of the   spreadsheet is designed for summary statistics for multiple conditions. You   will calculate the number of houses sold for each agent when he or she served   as a Dual Agent (DA). Use mixed references for ranges and the agent code   condition in cell J3. Use relative cell references to the agent condition in   cell E2. When you copy the formulas, use the paste Formulas options to   preserve border formatting.
 

  In cell F2, insert the COUNTIFS function in cell F2 to count the number of   houses sold by the first agent (cell E2) who was a Dual Agent (DA) (J3) for   that house. Use all cell references in the function. Copy the function to the   range F3:F4 and preserve the bottom border for cell F4.

You are ready to calculate the   total value of those houses for each agent when he or she served as a Dual   Agent (DA). Use mixed references for ranges and the agent code condition in   cell J3. Use relative cell references to the agent condition in cell E2. When   you copy the formulas, use the paste Formulas options to preserve border   formatting.
 

  In cell G2, insert the SUMIFS function to sum the selling prices of the   houses sold by the first agent (cell E2) who was a Dual Agent (DA) (J3) for   that house. Copy the function to the range G3:G4 and preserve the bottom   border for cell G4.

Now, you will calculate the   highest-price house highest-price house sold for each agent when he or she   served as a Dual Agent (DA). Use mixed references for ranges and the agent   code condition in cell J3. Use relative cell references to the agent   condition in cell E2. When you copy the formulas, use the paste Formulas   options to preserve border formatting.
 

  In cell H2, insert the MAXIFS function in cell H2 to display the highest-price   house sold by the first agent (cell E2) who was a Dual Agent (DA) (J3) for   that house. Copy the function to the range H3:H4 and preserve the borders in   the range H3:H4.

The Map worksheet contains a   list of cities, postal codes, and average house sales. You will insert a map   chart to depict the averages visually using the default gradient fill colors.
 

  Display the Map worksheet, select the range B1:C5 and insert a map chart.

Cut the map chart and paste it   in cell A7. Set a 2.31" height and 3.62" width.

You want to enter a meaningful   title for the map.
 

  Change the map title to Average Selling Price by Zip Code.

Display the Format Data Series   task pane, select the option to display only regions with data, and show all   labels. Close the task pane.

You are ready to start   completing the loan amortization table.
 

  Display the Loan worksheet. In cell B8, type a reference formula to cell B1.   The balance before the first payment is identical to the loan amount. Do not   type the value; use the cell reference instead. In cell B9, subtract the   principal from the beginning balance on the previous row. Copy the formula to   the range B10:B19.

Now, you will calculate the   interest for the first payment.
 

  In cell C8, calculate the interest for the first payment using the IPMT   function. Copy the function to the range C9:C19.

Next, you will calculate the   principal paid.
 

  In cell D8, calculate the principal paid for the first payment using the PPMT   function. Copy the
  function to the range D9:D19.

Rows 21-23 contain a summary   section for cumulative totals after the first year.
 

  In cell B22, insert the CUMIPMT function that calculates the cumulative   interest after the first year. Use references to cells A8 and A19 for the   period arguments.

The next summary statistic will   calculate the principal paid after the first year.
 

  In cell B23, insert the CUMPRINC function that calculates the cumulative   principal paid after the first year. Use references to cells A8 and A19 for   the period arguments.

Rows 25-28 contain a section for   what-if analysis.
 

  In cell B27, use the RATE financial function to calculate the periodic rate   using $1,400 as the
  monthly payment (cell B26), the NPER, and loan amount in the original input   section.

In cell B28, calculate the APR   by multiplying the monthly rate (cell B27) by 12.

Create a footer with your name   on the left side, the sheet name code in the center, and the file name code   on the right side of each worksheet.

Problem 3-14 Days' Sales in Receivables

A company has net income of $188,000, a profit margin of 7.1 percent, and an accounts receivable balance of $127,370. Assuming 70 percent of sales are on credit, what is the company’s days’ sales in receivables? (Use 365 days a year. Do not round intermediate calculation and round your final answer to 2 decimal places. (e.g., 32.16))

  Days' sales in receivables days  

check my workreferences

WorksheetProblem 3-14 Days' Sales in Receivables

Problem 3-15 Ratios and Fixed Assets

The Le Bleu Company has a ratio of long-term debt to long-term debt plus equity of .31 and a current ratio of 1.70. Current liabilities are $870, sales are $6,290, profit margin is 8.7 percent, and ROE is 19.2 percent. What is the amount of the firm’s net fixed assets? (Do not round intermediate calculations and round your final answer to 2 decimal places. (e.g., 32.16))

  Net fixed assets$   

check my workreferences

WorksheetProblem 3-15 Ratios and Fixed Assets

Problem 3-21 Calculating EFN

The most recent financial statements for Moose Tours, Inc., appear below. Sales for 2012 are projected to grow by 20 percent. Interest expense will remain constant; the tax rate and the dividend payout rate will also remain constant. Costs, other expenses, current assets, fixed assets, and accounts payable increase spontaneously with sales.

MOOSE TOURS, INC.

2011 Income Statement

  Sales$747,000 

  Costs582,000 

  Other expenses18,000 

 ________________________________________________________________________________ 

  Earnings before interest and taxes$147,000 

  Interest expense15,000 

 ________________________________________________________________________________ 

  Taxable income$132,000 

  Taxes 30%39,600 

 ________________________________________________________________________________ 

  Net income$92,400 

   ________________________________________________________________________________________________________________________________________________________________ 

    Dividends$18,480 

    Addition to retained earnings73,920 

________________________________________

MOOSE TOURS, INC.

Balance Sheet as of December 31, 2011

AssetsLiabilities and Owners’ Equity 

  Current assets  Current liabilities 

    Cash$20,640    Accounts payable$54,800 

    Accounts receivable32,960    Notes payable14,000 

    Inventory69,920________________________________________________________________________________ 

       Total$68,800 

 ________________________________________________________________________________________________________________________________________________________________ 

      Total$123,520  Long-term debt$130,000 

 ________________________________________________________________________________________________________________________________________________________________ 

  Fixed assets  Owners’ equity 

    Net plant and equipment$410,000    Common stock and paid-in surplus$116,000 

 ________________________________________________________________________________    Retained earnings218,720 

 ________________________________________________________________________________ 

       Total$334,720 

 ________________________________________________________________________________ 

  Total assets$533,520  Total liabilities and owners’ equity$533,520 

 ________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________ 

________________________________________

If the firm is operating at full capacity and no new debt or equity is issued, what external financing is needed to support the 20 percent growth rate in sales? (Do not round intermediate calculations and round your final answer to the nearest whole dollar amount. (e.g., 32))

  External financing needed$   

check my workreferences

Problem 2-22 Financial Statements

Use the following information for Ingersoll, Inc., (assume the tax rate is 34 percent):

 20112012

  Sales $8,135   $8,709  

  Depreciation1,155  1,156  

  Cost of goods sold2,726  3,090  

  Other expenses669  564  

  Interest555  633  

  Cash4,139  5,233  

  Accounts receivable5,469  6,157  

  Short-term notes payable824  776  

  Long-term debt13,790  16,350  

  Net fixed assets34,755  35,637  

  Accounts payable4,376  4,215  

  Inventory9,700  9,968  

  Dividends986  1,081  

________________________________________

Prepare an income statement for this company for 2011 and 2012. (Do not round intermediate calculations. Round your answers to 2 decimal places. (e.g., 32.16))

Ingersoll, Inc.,

Income Statement

  20112012

  $  

 $   

 ________________________________________________________________________________

  $  

 $   

 ________________________________________________________________________________

  $  

 $   

 ________________________________________________________________________________

  $  

 $   

 ________________________________________________________________________________________________________________________________________________________________

  $  

 $   

________________________________________

Prepare a balance sheet of this company for 2011 and 2012. (Do not round intermediate calculations.Be sure to list the accounts in order of their liquidity.)

Prepare a balance sheet of this company for 2011 and 2012. (Be sure to list the accounts in order of their liquidity.)

Ingersoll, Inc.

Balance Sheet as of Dec. 31

 20112012

Assets

  $  

 $  

 ________________________________________________________________________________

  Current assets$  

 $  

 ________________________________________________________________________________

  Total assets$  

 $  

 ________________________________________________________________________________________________________________________________________________________________

Liabilities

  $  

 $  

 ________________________________________________________________________________

  Current liabilities$  

 $  

 ________________________________________________________________________________

  Total liabilities & owners' equity$  

 $  

 ________________________________________________________________________________________________________________________________________________________________

________________________________________

check my workreferences

Problem 3-18 Common-Size and Common-Base Year Financial Statements

In addition to common-size financial statements, common–base year financial statements are often used. Common–base year financial statements are constructed by dividing the current year account value by the base year account value. Thus, the result shows the growth rate in the account.

Prepare the common-size balance sheet and common–base year balance sheet for the company. Use 2011 as the base year. (Do not round intermediate calculations. Round your common size answers to 2 decimal places. (e.g., 32.16) and common base year answers to 4 decimal places. (e.g., 32.1616))

 JARROW CORPORATION

 2011Common size2012Common sizeCommon base year 

 ________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________

Assets 

  Current assets 

    Cash$8,814 

%$10,754 

% 

%

    Accounts receivable22,053 

%24,537 

% 

%

    Inventory38,422 

%43,397 

% 

%

 ________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________

        Total$69,289 

%$78,688 

% 

%

  Fixed assets 

        Net plant and equipment$216,970 

%$244,940 

% 

 ________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________

  Total assets$286,259 

%$323,628 

% 

%

 ________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________

  Liabilities and Owners’ Equity 

  Current liabilities 

    Accounts payable$42,498 

%$47,484 

% 

%

    Notes payable19,064 

%18,635 

% 

%

 ________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________

        Total$61,562 

%$66,119 

% 

%

  Long-term debt$25,600 

%$32,600 

% 

%

  Owners' equity  

    Common stock and paid-in surplus$39,600 

%$40,800 

% 

%

    Retained earnings159,497 

%184,109 

% 

%

 ________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________

        Total$199,097 

%$224,909 

% 

%

 ________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________

  Total liabilities and owners' equity$286,259 

%$323,628 

% 

%

 ________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________

________________________________________

check my workreferences

Problem 3-14 Days' Sales in Receivables

A company has net income of $188,000, a profit margin of 7.1 percent, and an accounts receivable balance of $127,370. Assuming 70 percent of sales are on credit, what is the company’s days’ sales in receivables? (Use 365 days a year. Do not round intermediate calculation and round your final answer to 2 decimal places. (e.g., 32.16))

  Days' sales in receivables days  

check my workreferences

WorksheetProblem 3-14 Days' Sales in Receivables

Problem 3-15 Ratios and Fixed Assets

The Le Bleu Company has a ratio of long-term debt to long-term debt plus equity of .31 and a current ratio of 1.70. Current liabilities are $870, sales are $6,290, profit margin is 8.7 percent, and ROE is 19.2 percent. What is the amount of the firm’s net fixed assets? (Do not round intermediate calculations and round your final answer to 2 decimal places. (e.g., 32.16))

  Net fixed assets$   

check my workreferences

WorksheetProblem 3-15 Ratios and Fixed Assets

Problem 3-21 Calculating EFN

The most recent financial statements for Moose Tours, Inc., appear below. Sales for 2012 are projected to grow by 20 percent. Interest expense will remain constant; the tax rate and the dividend payout rate will also remain constant. Costs, other expenses, current assets, fixed assets, and accounts payable increase spontaneously with sales.

MOOSE TOURS, INC.

2011 Income Statement

  Sales$747,000 

  Costs582,000 

  Other expenses18,000 

 ________________________________________________________________________________ 

  Earnings before interest and taxes$147,000 

  Interest expense15,000 

 ________________________________________________________________________________ 

  Taxable income$132,000 

  Taxes 30%39,600 

 ________________________________________________________________________________ 

  Net income$92,400 

   ________________________________________________________________________________________________________________________________________________________________ 

    Dividends$18,480 

    Addition to retained earnings73,920 

________________________________________

MOOSE TOURS, INC.

Balance Sheet as of December 31, 2011

AssetsLiabilities and Owners’ Equity 

  Current assets  Current liabilities 

    Cash$20,640    Accounts payable$54,800 

    Accounts receivable32,960    Notes payable14,000 

    Inventory69,920________________________________________________________________________________ 

       Total$68,800 

 ________________________________________________________________________________________________________________________________________________________________ 

      Total$123,520  Long-term debt$130,000 

 ________________________________________________________________________________________________________________________________________________________________ 

  Fixed assets  Owners’ equity 

    Net plant and equipment$410,000    Common stock and paid-in surplus$116,000 

 ________________________________________________________________________________    Retained earnings218,720 

 ________________________________________________________________________________ 

       Total$334,720 

 ________________________________________________________________________________ 

  Total assets$533,520  Total liabilities and owners’ equity$533,520 

 ________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________ 

________________________________________

If the firm is operating at full capacity and no new debt or equity is issued, what external financing is needed to support the 20 percent growth rate in sales? (Do not round intermediate calculations and round your final answer to the nearest whole dollar amount. (e.g., 32))

  External financing needed$   

check my workreferences

Problem 2-22 Financial Statements

Use the following information for Ingersoll, Inc., (assume the tax rate is 34 percent):

 20112012

  Sales $8,135   $8,709  

  Depreciation1,155  1,156  

  Cost of goods sold2,726  3,090  

  Other expenses669  564  

  Interest555  633  

  Cash4,139  5,233  

  Accounts receivable5,469  6,157  

  Short-term notes payable824  776  

  Long-term debt13,790  16,350  

  Net fixed assets34,755  35,637  

  Accounts payable4,376  4,215  

  Inventory9,700  9,968  

  Dividends986  1,081  

________________________________________

Prepare an income statement for this company for 2011 and 2012. (Do not round intermediate calculations. Round your answers to 2 decimal places. (e.g., 32.16))

Ingersoll, Inc.,

Income Statement

  20112012

  $  

 $   

 ________________________________________________________________________________

  $  

 $   

 ________________________________________________________________________________

  $  

 $   

 ________________________________________________________________________________

  $  

 $   

 ________________________________________________________________________________________________________________________________________________________________

  $  

 $   

________________________________________

Prepare a balance sheet of this company for 2011 and 2012. (Do not round intermediate calculations.Be sure to list the accounts in order of their liquidity.)

Prepare a balance sheet of this company for 2011 and 2012. (Be sure to list the accounts in order of their liquidity.)

Ingersoll, Inc.

Balance Sheet as of Dec. 31

 20112012

Assets

  $  

 $  

 ________________________________________________________________________________

  Current assets$  

 $  

 ________________________________________________________________________________

  Total assets$  

 $  

 ________________________________________________________________________________________________________________________________________________________________

Liabilities

  $  

 $  

 ________________________________________________________________________________

  Current liabilities$  

 $  

 ________________________________________________________________________________

  Total liabilities & owners' equity$  

 $  

 ________________________________________________________________________________________________________________________________________________________________

________________________________________

check my workreferences

Problem 3-18 Common-Size and Common-Base Year Financial Statements

In addition to common-size financial statements, common–base year financial statements are often used. Common–base year financial statements are constructed by dividing the current year account value by the base year account value. Thus, the result shows the growth rate in the account.

Prepare the common-size balance sheet and common–base year balance sheet for the company. Use 2011 as the base year. (Do not round intermediate calculations. Round your common size answers to 2 decimal places. (e.g., 32.16) and common base year answers to 4 decimal places. (e.g., 32.1616))

 JARROW CORPORATION

 2011Common size2012Common sizeCommon base year 

 ________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________

Assets 

  Current assets 

    Cash$8,814 

%$10,754 

% 

%

    Accounts receivable22,053 

%24,537 

% 

%

    Inventory38,422 

%43,397 

% 

%

 ________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________

        Total$69,289 

%$78,688 

% 

%

  Fixed assets 

        Net plant and equipment$216,970 

%$244,940 

% 

 ________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________

  Total assets$286,259 

%$323,628 

% 

%

 ________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________

  Liabilities and Owners’ Equity 

  Current liabilities 

    Accounts payable$42,498 

%$47,484 

% 

%

    Notes payable19,064 

%18,635 

% 

%

 ________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________

        Total$61,562 

%$66,119 

% 

%

  Long-term debt$25,600 

%$32,600 

% 

%

  Owners' equity  

    Common stock and paid-in surplus$39,600 

%$40,800 

% 

%

    Retained earnings159,497 

%184,109 

% 

%

 ________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________

        Total$199,097 

%$224,909 

% 

%

 ________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________

  Total liabilities and owners' equity$286,259 

%$323,628 

% 

%

 ________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________

________________________________________

check my workreferences