Reset Instructions: Project income statements, balance sheets and statements of cash flows for years 1 through...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Reset Instructions: Project income statements, balance sheets and statements of cash flows for years 1 through 5. Note that you will have to forecast sales through year 6 to model inventory in year 5. Questions Income Statement Your Answers 0 1 2 3 Correct Answers (Note: They will not turn green when correct) 5 1-5 Net Sales 6-10 Cost of Goods Sold 11-15 Gross Profit Accounts Payable (as % of past year's COGS) 11% 16-20 Operating Expenses Accounts Receivable (as % of past year's Sales) 5% 21-25 Depreciation Expense Starting Accruals $15,000 26-30 EBIT $289,000 $413,270 $590,976 $845,096 $1,208,487 $1,728,136 ($153,170) ($219,033) ($313,217) ($447,901) ($640,498) $135,830 $194,237 $277,759 $397,195 $567,989 ($48,000) ($69,600) ($100,920) ($146,334) ($212,184) -$39,270.00 $48,560 Accrual Growth Rate 1% 31-35 Interest Expense Common Stock $373,000 36-40 EBT Gross Margin 47% 41-45 Income Taxes Depreciation Expense (as % of BOY Net PPE) 11% 46-50 Net Income First year dividend $50,000 51-55 Less Dividends Dividend growth rate 4% 56-60 Additions to R.E. 1 2 3 $289,000 $413,270 $590,976 $845,096 $1,208,487 ($153,170) ($219,033) ($313,217) ($447,901) ($640,498) $135,830 $194,237 $277,759 $397,195 $567,989 ($48,000) ($69,600) ($100,920) ($146,334) ($212,184) ($39,270) ($37,699) ($36,494) ($35,627) ($35,075) 4 5 $124,637 $176,839 $250,861 $355,805 ($7,980) ($7,980) ($8,820) ($8,820) ($8,820) $40,580 $116,657 $168,019 $242,041 $346,985 ($12,174) $28,406 $48,560 $86,938 $140,345 $215,235 $320,729 ($7,980) ($7,980) ($8,820) ($8,820) ($8,820) $40,580 $78,958 $131,525 $206,415 $311,909 ($12,174) ($23,687) ($39,458) ($61,924) ($93,573) ($50,000) ($52,000) ($54,080) ($56,243) ($58,493) $28,406 $55,270 ($50,000) ($52,000) ($21,594) $3,270 $92,068 $144,490 $218,337 ($54,080) ($56,243) ($58,493) $37,988 $88,247 $159,844 0 Gross Property, Plant, and Equipment $357,000 Gross PPE Growth Rate 7% Balance Sheet 0 1 2 3 4 5 LTD Interest Rate (applied to BOY balances) 7% 61-66 Cash $20,730 Long Term Debt $114,000 67-72 Accounts Receivable LTD Raised in Year 2 (EOY) $12,000 73-78 Inventory Net Sales $289,000 79-84 Total Current Assets $0 $14,450 $20,664 $124,270 $177,706 $254,120 $145,000 $29,549 $42,255 $363,391 $519,649 $60,424 $743,099 0 $20,730 $0 1 2 3 4 5 ($37,471) $14,450 ($86,472) $20,664 $42,255 ($148,245) ($208,980) ($267,095) $29,549 $60,424 $124,270 $177,706 $254,120 $363,391 $519,649 $743,099 $145,000 $154,685 $188,311 $244,695 $352,924 $536,428 Sales Growth Rate 43% Operating Expenses (excluding depreciation) $48,000 85-90 OpEx Growth Rate 45% 91-96 Gross Property, Plant and Equipme $357,000 Accumulated Depreciation $381,990 $408,729 $437,340 $467,954 $500,711 $357,000 $381,990 $408,729 $437,340 $467,954 $500,711 Inventory (as % of next year's Sales) 43% 97-102 Net Property, Plant and Equipment $0 $357,000 $0 $357,000 $39,270 $76,969 $113,463 $149,089 $184,164 $342,720 $331,760 $323,878 $318,865 $316,546 Tax rate 30% 103-108 Total Assets $502,000 $502,000 $497,405 $520,072 $568,572 $671,789 $852,975 109-114 Accounts Payable $0 $16,849 $24,094 $34,454 $49,269 $70,455 $0 $16,849 $24,094 $34,454 $49,269 $70,455 115-120 Accruals $15,000 $15,150 $15,302 $15,455 $15,609 $15,765 $15,000 $15,150 $15,302 $15,455 $15,609 $15,765 121-126 Total Current Liabilities $15,000 $31,999 $39,395 $49,908 $64,878 $86,220 $15,000 $31,999 $39,395 $49,908 $64,878 $86,220 127-132 Long Term Debt $114,000 $114,000 $126,000 $126,000 $126,000 $126,000 $114,000 $114,000 $126,000 $126,000 $126,000 $126,000 433 130 Reset Instructions: Project income statements, balance sheets and statements of cash flows for years 1 through 5. Note that you will have to forecast sales through year 6 to model inventory in year 5. Questions Income Statement Your Answers 0 1 2 3 Correct Answers (Note: They will not turn green when correct) 5 1-5 Net Sales 6-10 Cost of Goods Sold 11-15 Gross Profit Accounts Payable (as % of past year's COGS) 11% 16-20 Operating Expenses Accounts Receivable (as % of past year's Sales) 5% 21-25 Depreciation Expense Starting Accruals $15,000 26-30 EBIT $289,000 $413,270 $590,976 $845,096 $1,208,487 $1,728,136 ($153,170) ($219,033) ($313,217) ($447,901) ($640,498) $135,830 $194,237 $277,759 $397,195 $567,989 ($48,000) ($69,600) ($100,920) ($146,334) ($212,184) -$39,270.00 $48,560 Accrual Growth Rate 1% 31-35 Interest Expense Common Stock $373,000 36-40 EBT Gross Margin 47% 41-45 Income Taxes Depreciation Expense (as % of BOY Net PPE) 11% 46-50 Net Income First year dividend $50,000 51-55 Less Dividends Dividend growth rate 4% 56-60 Additions to R.E. 1 2 3 $289,000 $413,270 $590,976 $845,096 $1,208,487 ($153,170) ($219,033) ($313,217) ($447,901) ($640,498) $135,830 $194,237 $277,759 $397,195 $567,989 ($48,000) ($69,600) ($100,920) ($146,334) ($212,184) ($39,270) ($37,699) ($36,494) ($35,627) ($35,075) 4 5 $124,637 $176,839 $250,861 $355,805 ($7,980) ($7,980) ($8,820) ($8,820) ($8,820) $40,580 $116,657 $168,019 $242,041 $346,985 ($12,174) $28,406 $48,560 $86,938 $140,345 $215,235 $320,729 ($7,980) ($7,980) ($8,820) ($8,820) ($8,820) $40,580 $78,958 $131,525 $206,415 $311,909 ($12,174) ($23,687) ($39,458) ($61,924) ($93,573) ($50,000) ($52,000) ($54,080) ($56,243) ($58,493) $28,406 $55,270 ($50,000) ($52,000) ($21,594) $3,270 $92,068 $144,490 $218,337 ($54,080) ($56,243) ($58,493) $37,988 $88,247 $159,844 0 Gross Property, Plant, and Equipment $357,000 Gross PPE Growth Rate 7% Balance Sheet 0 1 2 3 4 5 LTD Interest Rate (applied to BOY balances) 7% 61-66 Cash $20,730 Long Term Debt $114,000 67-72 Accounts Receivable LTD Raised in Year 2 (EOY) $12,000 73-78 Inventory Net Sales $289,000 79-84 Total Current Assets $0 $14,450 $20,664 $124,270 $177,706 $254,120 $145,000 $29,549 $42,255 $363,391 $519,649 $60,424 $743,099 0 $20,730 $0 1 2 3 4 5 ($37,471) $14,450 ($86,472) $20,664 $42,255 ($148,245) ($208,980) ($267,095) $29,549 $60,424 $124,270 $177,706 $254,120 $363,391 $519,649 $743,099 $145,000 $154,685 $188,311 $244,695 $352,924 $536,428 Sales Growth Rate 43% Operating Expenses (excluding depreciation) $48,000 85-90 OpEx Growth Rate 45% 91-96 Gross Property, Plant and Equipme $357,000 Accumulated Depreciation $381,990 $408,729 $437,340 $467,954 $500,711 $357,000 $381,990 $408,729 $437,340 $467,954 $500,711 Inventory (as % of next year's Sales) 43% 97-102 Net Property, Plant and Equipment $0 $357,000 $0 $357,000 $39,270 $76,969 $113,463 $149,089 $184,164 $342,720 $331,760 $323,878 $318,865 $316,546 Tax rate 30% 103-108 Total Assets $502,000 $502,000 $497,405 $520,072 $568,572 $671,789 $852,975 109-114 Accounts Payable $0 $16,849 $24,094 $34,454 $49,269 $70,455 $0 $16,849 $24,094 $34,454 $49,269 $70,455 115-120 Accruals $15,000 $15,150 $15,302 $15,455 $15,609 $15,765 $15,000 $15,150 $15,302 $15,455 $15,609 $15,765 121-126 Total Current Liabilities $15,000 $31,999 $39,395 $49,908 $64,878 $86,220 $15,000 $31,999 $39,395 $49,908 $64,878 $86,220 127-132 Long Term Debt $114,000 $114,000 $126,000 $126,000 $126,000 $126,000 $114,000 $114,000 $126,000 $126,000 $126,000 $126,000 433 130
Expert Answer:
Related Book For
Financial Reporting Financial Statement Analysis and Valuation a strategic perspective
ISBN: 978-1285190907
8th edition
Authors: James M. Wahlen, Stephen P. Baginski, Mark Bradshaw
Posted Date:
Students also viewed these accounting questions
-
Managing Scope Changes Case Study Scope changes on a project can occur regardless of how well the project is planned or executed. Scope changes can be the result of something that was omitted during...
-
Use the attached "words.txt" file to store the words along with their ranks in an AVL tree. Then provide the user the option to search for any word. If the word exists the program displays the rank...
-
When are objects on the periphery of your vision most noticeable?
-
Sierra Furniture is an elite desk manufacturer. It makes two products: ¢ Executive desks-3'x 5'oak desks ¢ Chairman desks-6'x 4'red oak desks The budgeted direct-cost inputs for each...
-
The Trial Urban District Assessment (TUDA) is a government-sponsored study of student achievement in large urban school districts. TUDA gives a reading test scored from 0 to 500. A score of 243 is a...
-
What are the different types of consulting and litigation support activities for fraud and forensic accounting professionals?
-
Zekany Corporation would have had identical income before taxes on both its income tax returns and income statements for the years 2011 through 2014 except for differences in depreciation on an...
-
Why won't a relational model work with Big Data?
-
Write a nested function that evaluates a polynomial of the form y = ax + bx+c. The host function gen_func should have three calling arguments a, b, and c to initialize the coefficients of the...
-
How does symbolic interactionism, originating from the works of George Herbert Mead and later developed by scholars like Herbert Blumer, analyze society through the lens of subjective meanings and...
-
A parallel-plate capacitor has a capacitance of 1.8 F with air between the plates. The capacitor is connected to a 9.1-volt battery and charged. The battery is then removed. When a dielectric is...
-
What are the key features of organisational policies and procedures in reference to Financial Administration and Budgeting?
-
If 10-year interest rates are at 3%...and its volatility is at 100 bps...how many standard deviations away from a yield of 1% are you? If you increase volatility to 200 bps does it become more or...
-
2. Insert necessary equations and functions in the related cells to calculate depreciation expense for the three non-current assets in calculate depreciation expense for the three non-current assets...
-
Three years ago,Mario joined the MN Partnership by contributing land with a $10,000 basis and an $18,000 FMV. On January 15 of the current? year,Mario has a basis in his partnership interest of...
-
The following selected accounts and normal balances existed at year-end. Notice that expenses exceed revenue in this period. Make the four journal entries required to close the books: Accounts...
-
Given the following information, compute December 31, 2014, projected benefit obligation (PBO) and fair market value (FMV) of plan assets for Lee Company. Prior service cost granted in a 2014 plan...
-
Henry Company is a marketer of branded foods to retail and foodservice channels. Exhibit 6.18 presents Henry's income statements for Year 10, Year 11, and Year 12. Notes to the financial statements...
-
A group of Holmes' top management is interested in acquiring Holmes in an LBO. a. Briefly describe the factors that make Holmes an attractive and, conversely, an unattractive LBO candidate. b. (This...
-
Select the statement that best describes organizational versus organized crime: 1. Organizational and organized crime are essentially the sameboth center on crimes committed by organizations. 2. Some...
-
Three people check into a hotel. They pay $30 to the manager and go to their room. The manager suddenly remembers that the room rate is $25 and gives $5 to the bellboy to return to the people. On the...
-
A scientist has two bucketsone holds 4 gallons and the other holds 5 gallonsas well as an unlimited water supply. By using nothing but the buckets and water, how can you accurately measure 3 gallons...
Study smarter with the SolutionInn App