? 1. Using the numbers from the spreadsheet template, expand the income statement and balance sheet to
Fantastic news! We've Found the answer you've been seeking!
Question:
?
Transcribed Image Text:
1. Using the numbers from the spreadsheet template, expand the income statement and balance sheet to include GFA, Accumulated Depreciation, CS and RE. Find the Dividends and Contribution to RE (and percentages), book price, and number of shares. Include assumptions and documentation about how you reached your answers. 2. Do a sources and uses statement with percentages. 1 2 Sales 3 COGS A 4 Expenses 5 Depreciation 6 EBIT 7 Interest Expense 8 Taxable Income 9 Taxes 10 Net Income 11 12 EPS 13 Dividends per share 14 15 16 17 18 Cash 19 A/R 20 Inventory 21 Other CA 22 Total CA 23 GFA 24 Acc. Depr. 25 Net FA 26 Total Assets 27 28 29 A/P Sheet1 B 2006 2006 $100 $992 $361 $264 $1,717 C 2007 $12,000 $6,600 $1,740 $315 $3,345 $345 $3,000 $1,200 $1,800 $303 $4.88 $1.71 2007 $126 $1,045 $355 $303 $1,829 $10,410 $7,890 $9,150 $9,607 $10,979 $340 D $1,260 E Plowback ratio Dividend payout Market Price 2007 Number of shares Dividends Contribution to RE Book Price $41 F A 28 29 A/P 30 N/P 31 Other CL 32 Total CL 33 LT Debt 34 CS 35 RE 36 Equity 37 TL&NW 38 39 40 41 42 Sources 43 Cash 44 A/R 45 Inventory 46 Other CA 47 GFA 48 Acc. Depr. 49 A/P 50 N/P 51 Other CL 52 LT debt 53 CS 54 RE 55 56. Uses Sheet1 B $303 $119 $1,353 $1,775 $4,332 2006-2007 + C $3,500 $5,900 $9,607 $10,979 $340 $135 $1,150 $1,625 $3,454 S A 43 Cash 44 A/R 45 Inventory 46 Other CA 47 GFA 48 Acc. Depr. 49 A/P 50 N/P 51 Other CL 52 LT debt 53 CS 54 RE 55 56 Uses 57 Cash 58 A/R 59 Inventory 60 Other CA 61 GFA 62 Acc. Depr. 63 A/P 64 N/P 65 Other CL 66 LT Debt 67 CS 68 RE 69 70 71 Sheet1 B C 1. Using the numbers from the spreadsheet template, expand the income statement and balance sheet to include GFA, Accumulated Depreciation, CS and RE. Find the Dividends and Contribution to RE (and percentages), book price, and number of shares. Include assumptions and documentation about how you reached your answers. 2. Do a sources and uses statement with percentages. 1 2 Sales 3 COGS A 4 Expenses 5 Depreciation 6 EBIT 7 Interest Expense 8 Taxable Income 9 Taxes 10 Net Income 11 12 EPS 13 Dividends per share 14 15 16 17 18 Cash 19 A/R 20 Inventory 21 Other CA 22 Total CA 23 GFA 24 Acc. Depr. 25 Net FA 26 Total Assets 27 28 29 A/P Sheet1 B 2006 2006 $100 $992 $361 $264 $1,717 C 2007 $12,000 $6,600 $1,740 $315 $3,345 $345 $3,000 $1,200 $1,800 $303 $4.88 $1.71 2007 $126 $1,045 $355 $303 $1,829 $10,410 $7,890 $9,150 $9,607 $10,979 $340 D $1,260 E Plowback ratio Dividend payout Market Price 2007 Number of shares Dividends Contribution to RE Book Price $41 F A 28 29 A/P 30 N/P 31 Other CL 32 Total CL 33 LT Debt 34 CS 35 RE 36 Equity 37 TL&NW 38 39 40 41 42 Sources 43 Cash 44 A/R 45 Inventory 46 Other CA 47 GFA 48 Acc. Depr. 49 A/P 50 N/P 51 Other CL 52 LT debt 53 CS 54 RE 55 56. Uses Sheet1 B $303 $119 $1,353 $1,775 $4,332 2006-2007 + C $3,500 $5,900 $9,607 $10,979 $340 $135 $1,150 $1,625 $3,454 S A 43 Cash 44 A/R 45 Inventory 46 Other CA 47 GFA 48 Acc. Depr. 49 A/P 50 N/P 51 Other CL 52 LT debt 53 CS 54 RE 55 56 Uses 57 Cash 58 A/R 59 Inventory 60 Other CA 61 GFA 62 Acc. Depr. 63 A/P 64 N/P 65 Other CL 66 LT Debt 67 CS 68 RE 69 70 71 Sheet1 B C
Expert Answer:
Answer rating: 100% (QA)
Calculation of GFA Accumulated depreciation Net FA Details 2006 2007 GFA 8835 7890 945 10410 Less Ac... View the full answer
Related Book For
Posted Date:
Students also viewed these accounting questions
-
At Stevens Manufacturing, workers are organized in teams that combine their efforts to produce complex units of a final product. Stevens is using a facility layout known as a(n): consolidated process...
-
Payout Ratio and Book Value per Share Divac Company has developed a statement of stockholders equity for the year 2010 as follows: Divacs preferred stock is $100 par, 8% stock. If the stock is...
-
Sales for 2014 were $455,150,000, and EBITDA was 15% of sales. Furthermore, depreciation and amortization were 11% of net fixed assets, interest was $8,575,000, the corporate tax rate was 40%, and...
-
In Fig. P2.72 gate AB is circular. Find the moment of the hydrostatic force on this gate about axis A. Neglect atmospheric pressure.
-
Define the objectives of bankruptcy legislation.
-
Do you consider it a reasonable conjecture that cells could have arisen as bare cytoplasm without a cell membrane?
-
1. Identify an entrepreneur in your area you would like to interview. 2. Contact the person you have selected and make an appointment. Be sure to explain why you want the appointment and to give a...
-
Union Planters is a Tennessee bank holding company (that is, a corporation that owns banks). (Union Planters is now part of Regions Bank.) Union Planters manages $32 billion in assets, the largest of...
-
What output will be produced by the following code segment? int divide (double a, double b}{ } return (a/b); int main(){ double x=1.0, y = 4.0; cout < < divide(x, y); return 0; }
-
The Stephanowicz Company's January 1 account balances are: During January, the following transactions were completed: (a) Materials purchased on account cost $92,000. (b) Miscellaneous factory...
-
In determining whether Vinand Petroleum is or is not actually committing fraud and/or illegal acts in its contract awarding process, address the following: What is the distinction between fraud and...
-
Discuss whether the company should raise finance (via any means) if it has a project available with a net present value of BD 10million
-
Why would a company issuing new stock "provide an exit for its existing investors by issuing more shares of common stock and allowing them to sell their shares of stock to the new investors"?
-
Respond agreeing or disagreing to the following discussion, please elaborate and explain why: I cannot believe we made it this far. My team has tried so many things that will make our bank profitable...
-
Imperative Corporation has cash-on-hand of $250,000, receivables of $300,000, payables of $350,000, inventory of $1 million, and net fixed assets of $20 million. The company's sales revenues for the...
-
The Eurocurrency market is the Question 19 options: a) medium-term portion of the Euromarket. b) short-term portion of the Euromarket. c) long-term portion of the Euromarket. d) None of the above.
-
In the second quarter of the year 20X1, Diambo Solutions requires an income tax provision of $12,500. The updated estimated effective annual tax rate is 25%. $5,000 of the second-quarter income of...
-
DC has unused FTC carryover from 2017 in the separate category for GC income as the result of income generated by a foreign branch. The income was foreign source general category income. In 2018 the...
-
a. Find each product. i. 2/3 3/2 ii. 4/7 7/4 iii. 1/6 6/1 b. On the basis of your results from part (a), use words to describe a property of a fraction and its reciprocal. Then describe the...
-
(5, 8.1) and (9, 2.4) Find an approximate equation y = abx of the exponential curve that contains the given pair of points. Round the values of a and b to two decimal places.
-
The author surveyed some of the students in one of his statistics classes about the distances (in miles) they commute to college. Their responses are described by the histogram shown in Fig. 85. a....
-
A repressor is a __________ that _________ transcription. a. small effector molecule, inhibits b. small effector molecule, enhances c. regulatory protein, inhibits d. regulatory protein, enhances
-
If a tRNA has an anticodon with the sequence 3-GAC-5, which amino acid does it carry? a. Aspartic acid c. Leucine b. Valine d. Glutamine
-
Lets suppose a researcher mixed together nucleotides with the following percentages of bases: 30% G, 30% C, and 40% A. If RNA was made via polynucleotide phosphorylase, what percentage of the codons...
Study smarter with the SolutionInn App