of Growthco goes through another year of operation (Year 2). Growthco Income Statement ($000) Year 1...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
of Growthco goes through another year of operation (Year 2). Growthco Income Statement ($000) Year 1 Year 2 Revenue 4,223 5,477 Warranty/ Bad Debt 27 31 Net Revenue 4,196 5,446 COGS 2,695 3,488 Contribution Margin 1,501 1,958 Contribution Margin (%) 35.5% 35.7% Sales, General, and, Administrative Expense SG&A excluding depreciation) 719 815 Depreciation 620 620 Operating Income 162 523 Other Income -24 -21 Net Income 138 502 Growthco Statement of Retained Earnings ($000) Year 1 Year 2 Retained Earnings, start of year 482 582 Net Earnings for the year 138 502 Less: Dividend Paid 38 200 Retained Earnings, end of year 582 884 (a) Please identify the sources/uses of funds. Write down integers in thousands. Please answer all the blanks and type in "0" where you think there is no actual value. Use of Balance Sheet $(000). End of Year 1 End of Year 2 Source of funds funds Current Assets: Cash Receivables 877 1,140 Short-term investment Inventory 589 754 Prepaid Expenses 54 66 Total Current Assets: 1,520 1,960 Fixed Assets: Land, building, and 6,200 6,200 equipment @ cost Less Acc. Depreciation 1,520 2,140 Total Fixed Assets: 4,680 4,060 Long-term investment Goodwill Total Assets 6,200 6,020 End of Year 1 End of Year 2 Current Liabilities: S.T. Credit Line 609 53 Accounts Payable 387 477 Accrued Expenses 67 93 93 Taxes payable 15 Cur. Por. of L.T. Debt 60 36 33 60 Total Current Liabilities: 1,138 716 Long Term Liabilities: Repayable grants Long Term Debt 480 420 Shareholders Equity: Capital Shares 4,000 4,000 Retained Earnings 582 884 Tot. Liab. and Eq. Sources/uses of funds 6,200 6,020 (b) Complete the statement of cash flow for year 2 based on the given income statements and balance sheets Growthco Statement of Cash Flow $(000) Operating Activities Net earnings for the year Depreciation Changes in non-cash working capital Subtotal Investing Activities Additions to fixed assets Additions to goodwill and intangibles Subtotal Financing Activities Dividends Net new long term borrowings Net new capital shares Subtotal Year 2 ress Previous page Funds flow Cash on hand (start of year 2) Cash on hand (end of year 2) Change in cash position Last saved at 20:08:19 Finish attempt ... of Growthco goes through another year of operation (Year 2). Growthco Income Statement ($000) Year 1 Year 2 Revenue 4,223 5,477 Warranty/ Bad Debt 27 31 Net Revenue 4,196 5,446 COGS 2,695 3,488 Contribution Margin 1,501 1,958 Contribution Margin (%) 35.5% 35.7% Sales, General, and, Administrative Expense SG&A excluding depreciation) 719 815 Depreciation 620 620 Operating Income 162 523 Other Income -24 -21 Net Income 138 502 Growthco Statement of Retained Earnings ($000) Year 1 Year 2 Retained Earnings, start of year 482 582 Net Earnings for the year 138 502 Less: Dividend Paid 38 200 Retained Earnings, end of year 582 884 (a) Please identify the sources/uses of funds. Write down integers in thousands. Please answer all the blanks and type in "0" where you think there is no actual value. Use of Balance Sheet $(000). End of Year 1 End of Year 2 Source of funds funds Current Assets: Cash Receivables 877 1,140 Short-term investment Inventory 589 754 Prepaid Expenses 54 66 Total Current Assets: 1,520 1,960 Fixed Assets: Land, building, and 6,200 6,200 equipment @ cost Less Acc. Depreciation 1,520 2,140 Total Fixed Assets: 4,680 4,060 Long-term investment Goodwill Total Assets 6,200 6,020 End of Year 1 End of Year 2 Current Liabilities: S.T. Credit Line 609 53 Accounts Payable 387 477 Accrued Expenses 67 93 93 Taxes payable 15 Cur. Por. of L.T. Debt 60 36 33 60 Total Current Liabilities: 1,138 716 Long Term Liabilities: Repayable grants Long Term Debt 480 420 Shareholders Equity: Capital Shares 4,000 4,000 Retained Earnings 582 884 Tot. Liab. and Eq. Sources/uses of funds 6,200 6,020 (b) Complete the statement of cash flow for year 2 based on the given income statements and balance sheets Growthco Statement of Cash Flow $(000) Operating Activities Net earnings for the year Depreciation Changes in non-cash working capital Subtotal Investing Activities Additions to fixed assets Additions to goodwill and intangibles Subtotal Financing Activities Dividends Net new long term borrowings Net new capital shares Subtotal Year 2 ress Previous page Funds flow Cash on hand (start of year 2) Cash on hand (end of year 2) Change in cash position Last saved at 20:08:19 Finish attempt ...
Expert Answer:
Related Book For
Income Tax Fundamentals 2013
ISBN: 9781285586618
31st Edition
Authors: Gerald E. Whittenburg, Martha Altus Buller, Steven L Gill
Posted Date:
Students also viewed these finance questions
-
The Ramirez Company current dividend was $1.90. Its dividend will grow by 6%, 7%, 8% and 9% for the first 4 years. And then, dividends to grow at a rate of 5% forever. It's required return is 15%. 1-...
-
For which value of m is the following statement correct? If f (2) = 3 and f (4) = 9, and f (x) is differentiable, then f has a tangent line of slope m.
-
Times-Roman Publishing Company reports the following amounts in its first three years of operation: ($ in thousands) 2018 2019 ______2020 Pretax accounting...
-
Two batteries supply current to the circuit in Figure P23.20. The figure shows the potential difference across two of the resistors and the value of the third resistor. What current is supplied by...
-
Filkins Fabric Company is considering the replacement of its old, fully depreciated knitting machine. Two new models are available: Machine 190-3, which has a cost of $190,000, a 3-year expected...
-
Problem 1: Workout Create an empty list called workout. 50 points Now using a loop take 5 numbers as inputs from keyboard. These inputted numb represent the number of hours you worked out per day in...
-
The inability of a pilot to carry out the duties required to fly an aircraft is sometimes called _________. orientation incapacitation discombobulation alienation
-
You were hired as a consultant to Fama LLC. You were provided with the following data: Target capital structure: 35 percent debt, 10 percent preferred, and 45 percent common equity. The cost of debt...
-
Consider Anne from the previous question with the utility function U = X2Y2 and facing prices Px and Py and income I. a. Write out the Lagrangian function used for deriving the compensated demand...
-
give insights into how does fiscal policy being implemented during changes/shifts in the economy affect the financial outlook relative to annual deficits and the national debt?
-
What happens if the marginal revenue curve and the marginal cost curve do not intersect? Explain.
-
Pick a commodity market you know in the real world (can be goods or services. e.g. corn, potato chips, oil, retail, hospitals, etc.) and discuss to which market structure you think this market likely...
-
Information technology is a rapidly changing field. Its impact on a variety of industries is sometimes difficult to quantify. Discuss how information technology in general has had an impact on the...
-
The Dow Jones Industrial Average reached a high of $ 7801.63 on December 29, 1997. Recall from Example 18.4 that it reached a high of $ 1003 on November 14, 1972. The Consumer Price Index for...
-
For the pediatrician presented in Example 1, find the probability that a randomly selected three-year-old girl is between 35 and 40 inches tall, inclusive. That is, find P(35 X 40). By-Hand...
-
The heights of a pediatricians three-year-old females are approximately normally distributed, with mean 38.72 inches and standard deviation 3.17 inches. Find the height of a three-year-old female at...
-
Find the value of z 0.10 . Approach We wish to find the z-value such that the area under the standard normal curve to the right of the z-value is 0.10.
Study smarter with the SolutionInn App