Loading...

Messages

Proposals

Stuck in your homework and missing deadline? Get urgent help in $10/Page with 24 hours deadline

Get Urgent Writing Help In Your Essays, Assignments, Homeworks, Dissertation, Thesis Or Coursework & Achieve A+ Grades.

Privacy Guaranteed - 100% Plagiarism Free Writing - Free Turnitin Report - Professional And Experienced Writers - 24/7 Online Support

Ch02 p14 build a model xls

29/12/2020 Client: saad24vbs Deadline: 6 Hours

Ch02 P14 Build a Model

Spring 1, 2013

7/22/12

Chapter 2. Ch 02 P14 Build a Model

Except for charts and answers that must be written, only Excel formulas that use cell references or functions will be accepted for credit.

Numeric answers in cells will not be accepted.

a. Cumberland Industries' most recent sales were $455,000,000; operating costs (excluding depreciation) were equal to 85% of sales; net fixed assets were $67,000,000; depreciation amounted to 10% of net fixed assets; interest expenses were $8,550,000; the state-plus-federal corporate tax rate was 40% and Cumberland paid 25% of its net income out in dividends. Given this information, construct Cumberland's income statement. Also calculate total dividends and the addition to retained earnings.

The input information required for the problem is outlined in the "Key Input Data" section below. Using this data and the balance sheet above, we constructed the income statement shown below.

Key Input Data for Cumberland Industries 2010

(Thousands of dollars)

Sales Revenue $455,000

Expenses (excluding depreciation) as a percent of sales 85.0%

Net fixed assest $67,000

Depr. as a % of net fixed assets 10.0%

Tax rate 40.0%

Interest expense $8,550

Dividend Payout Ratio 25%

Cumberland Industries: Income Statement (Thousands of dollars) 2010

Sales

Operating costs excluding depreciation

EBITDA

Depreciation (Cumberland has no amortization charges)

EBIT

Interest expense

EBT

Taxes (40%)

Net income

Common dividends

Addition to retained earnings

b. Cumberland Industries' partial balance sheets are shown below. Cumberland issued $10,000,000 of new common stock in the most recent year. Using this information and the results from part a, fill in the missing values for common stock, retained earnings, total common equity, and total liabilities and equity.

Dollar value of common stock issued (in thousands of dollars) $10,000

Cumberland Industries December 31 Balance Sheets

(in thousands of dollars)

2010 2009

Assets

Cash and cash equivalents $91,450 $74,625

Short-term investments 11,400 15,100

Accounts Receivable 108,470 85,527

Inventories 38,450 34,982

Total current assets $249,770 $210,234

Net fixed assets 67,000 42,436

Total assets $316,770 $252,670

Liabilities and equity

Accounts payable $30,761 $23,109

Accruals 30,405 22,656

Notes payable 12,717 14,217

Total current liabilities $73,883 $59,982

Long-term debt 80,263 63,914

Total liabilities $154,146 $123,896

Common stock $90,000

Retained earnings 38,774

Total common equity $128,774

Total liabilities and equity $252,670

Check for balancing (this should be zero):

c. Construct the statement of cash flows for the most recent year.

Statement of Cash Flows

(in thousands of dollars)

Operating Activities

Net Income

Adjustments:

Noncash adjustment:

Depreciation

Due to changes in working capital:

Due to change in accounts receivable


Kenneth D. Jackson: An increase in accounts receivable from the pevious year to the current year reduces the net cash provided by operating activities Due to change in inventories


Kenneth D. Jackson: An increase in Inventory from the previous year to the current year reduces the net cash provided by operation activities Due to change in accounts payable


Mike Ehrhardt: An increase in accounts payable increases cash flow. Due to change in accruals


Mike Ehrhardt: An increase in accruals is a positive cash flow. Net cash provided (used) by operating activities

Investing Activities

Cash used to acquire gross fixed assets


Christopher Buzzard: Remember, to calculate cash used to acquire fixed assets, we must include depreciation, i.e., assets purchased are equal to the increase in net assets plus depreciation. Due to change in short-term investments


Mike Ehrhardt: Selling securities is a positive cash flow, buying securities is a negative cash flow. Net cash provided (used) by investing activities

Financing Activities

Due to change in long-term debt


Mike Ehrhardt: An increase in debt is a positive cash flow. Due to change in notes payable


Mike Ehrhardt: An increase in debt is a positive cash flow. Due to change in common stock


Mike Ehrhardt: An increase in common stock is a positive cash flow. Payment of common dividends

Net cash provided (used) by financing activities

Net increase/decrease in cash

Add: Cash balance at the beginning of the year

Cash balance at the end of the year

Check: cash balance in statement of cash flows should equal the cash on balance sheets as shown here:

$91,450

Sheet2

7/22/12

Applied Sciences

Architecture and Design

Biology

Business & Finance

Chemistry

Computer Science

Geography

Geology

Education

Engineering

English

Environmental science

Spanish

Government

History

Human Resource Management

Information Systems

Law

Literature

Mathematics

Nursing

Physics

Political Science

Psychology

Reading

Science

Social Science

Home

Blog

Archive

Contact

google+twitterfacebook

Copyright © 2019 HomeworkMarket.com

Homework is Completed By:

Writer Writer Name Amount Client Comments & Rating
Instant Homework Helper

ONLINE

Instant Homework Helper

$36

She helped me in last minute in a very reasonable price. She is a lifesaver, I got A+ grade in my homework, I will surely hire her again for my next assignments, Thumbs Up!

Order & Get This Solution Within 3 Hours in $25/Page

Custom Original Solution And Get A+ Grades

  • 100% Plagiarism Free
  • Proper APA/MLA/Harvard Referencing
  • Delivery in 3 Hours After Placing Order
  • Free Turnitin Report
  • Unlimited Revisions
  • Privacy Guaranteed

Order & Get This Solution Within 6 Hours in $20/Page

Custom Original Solution And Get A+ Grades

  • 100% Plagiarism Free
  • Proper APA/MLA/Harvard Referencing
  • Delivery in 6 Hours After Placing Order
  • Free Turnitin Report
  • Unlimited Revisions
  • Privacy Guaranteed

Order & Get This Solution Within 12 Hours in $15/Page

Custom Original Solution And Get A+ Grades

  • 100% Plagiarism Free
  • Proper APA/MLA/Harvard Referencing
  • Delivery in 12 Hours After Placing Order
  • Free Turnitin Report
  • Unlimited Revisions
  • Privacy Guaranteed

6 writers have sent their proposals to do this homework:

Homework Guru
Best Coursework Help
Helping Hand
University Coursework Help
Calculation Guru
Writer Writer Name Offer Chat
Homework Guru

ONLINE

Homework Guru

Hi dear, I am ready to do your homework in a reasonable price and in a timely manner.

$112 Chat With Writer
Best Coursework Help

ONLINE

Best Coursework Help

I am an Academic writer with 10 years of experience. As an Academic writer, my aim is to generate unique content without Plagiarism as per the client’s requirements.

$110 Chat With Writer
Helping Hand

ONLINE

Helping Hand

I am an Academic writer with 10 years of experience. As an Academic writer, my aim is to generate unique content without Plagiarism as per the client’s requirements.

$110 Chat With Writer
University Coursework Help

ONLINE

University Coursework Help

Hi dear, I am ready to do your homework in a reasonable price.

$112 Chat With Writer
Calculation Guru

ONLINE

Calculation Guru

I see that your standard of work is to get content for articles. Well, you are in the right place because I am a professional content writer holding a PhD. in English, as well as having immense experience in writing articles for a vast variety of niches and category such as newest trends, health issues, entertainment, technology, etc and I will make sure your article has all the key pointers and relevant information, Pros, Cons and basically all the information that a perfect article needs with good research. Your article is guaranteed to be appealing, attractive, engaging, original and passed through Copyscape for the audience so once they start reading they keep asking for more and stay interested.

$105 Chat With Writer

Let our expert academic writers to help you in achieving a+ grades in your homework, assignment, quiz or exam.

Similar Homework Questions

An air conditioning manufacturer produces room air - K nearest neighbor ppt - The role of government - Paralyzed veterans of america address labels - Ethical Perspectives - Case Study Amazon - Clouddeakin - Synthesizing the american dream essay - Kinetic molecular theory kmt worksheet answer key - Creating a high performance culture siemens case study answers - Wrigley a subsidiary of mars incorporated - A2 a3 a4 size - Gantt chart for wedding planning - History study, weekly reading reflection2 - 3.4 Week Three Reflection - Discussion 3 - Blade runner tears in the rain quote - Assignment #5 - Action potential of cardiac contractile cells - Intro to nursing - Battle of hastings timeline worksheet - 3/59 como parade east parkdale - Operational plan of coca cola company - Summerland credit union pc access - Personal philosophy of student success paper - Pr 9 5a transactions for fixed assets including sale - St dominic de guzman - Citric acid titration method - Executive summary - Ssgc bill by sms - Research methods for criminal justice and criminology maxfield pdf - Co32 polar or nonpolar - Royal north shore hospital visiting hours - What is worldcat penn foster - Three overriding scm activities within and between firms include - Universal intellectual standards - Dyce primary school staff - Determination of ethanoic acid content in vinegar - How do information systems improve business processes - Cja 305 week 3 worksheet answers - Data for lozano chip company and its industry averages follow - Thermal decomposition of potassium chlorate - Fallacies in advertising - Trinity college dublin open day 2016 - Timeline language development - Federal safeguards for financial managers - Sample safe work method statement template - Dic pathophysiology made easy - 4 52 times 4 52 as a fraction - Factorise x2 3x 2 - Coefficient of friction of carpet - Compare and contrast paragraph - A polygon has 54 diagonals how many sides - Project report on extension board - Chemist bohemia road hastings - Formal sentence and informal sentence - Chapter 7 payroll project solutions 2015 - Iron gall ink corrosion - Systematic Literature review paper - Rich dad the business of the 21st century summary - Leadership Style - National scan inc sells radio frequency inventory tags monthly sales - Carrier alarm codes pdf - Viking diary entry ks2 - Research Paper topic - Anthony kiedis personality type - Wireshark dns solution - Mis multimedia group inc - Gold coast city council proposed developments - MOS 5101 Unit VI Case Study Due Tomorrow 8/31/20 by 5pm CST Plagiarism Free - Ethical principles in nursing essay - Css ww3 - Future stem of aller - Army preparing and managing correspondence - Lizze broadway and tanner buchanan breakup - Ryan wood under armour net worth - Journal 4 - Goldilocks and the three bears vocabulary - Discussion - Mnemonics for theories of psychology worksheet answers - Ira glass celebrity series boston - Aed defibrillator exam answers - Negotiation preparation worksheet - Clark ford watches prices in oman - Kn mm2 to n mm2 - 8week4indiv - Midterm exam - Examples of emotive words - Life is beautiful movie summary - Vivo sin vivir en mi - Written communication skills ppt - In the zzzz best case, barry minkow was charged with: - Waterproofing certificate template qld - Data related to the inventories of costco medical supply - Ring out wild bells - Why did people after world war ii believe that conservatism was “a relic of a discredited past”? - Exercise 1 data interpretation - Letter from birmingham jail analysis essay - Health and safety committees are formed so: - Comet company is owned equally by pat