Question
1 a b c 2 Aspen Industries INCOME STATEMENT 3 4 2004 2003 5 sales 285000 190,000 6 cost of goods sold 215000 143000 7
1 | a | b | c |
2 | Aspen Industries INCOME STATEMENT | ||
3 | |||
4 | 2004 | 2003 | |
5 | sales | 285000 | 190,000 |
6 | cost of goods sold | 215000 | 143000 |
7 | g. profit | 70000 | 47000 |
8 | operating expenses | ||
9 | variable expenses | 28500 | 19000 |
10 | fixed exp. | 21000 | 20000 |
11 | depreciation | 10000 | 4500 |
12 | total | 59500 | 43500 |
13 | EBIT | 10500 | 3500 |
14 | INTEREST EXP. | 6100 | 3000 |
15 | EBT | 4400 | 500 |
16 | TAXES | 1540 | 175 |
17 | NET INCOME | 2860 | 325 |
18 | |||
19 | NOTE | ||
20 | TAX RATE | 35% | |
21 | PAYOUT RATON | 30% | |
22 | DIVIDENTS | 858 |
A | b | c | |
BALANCE SHEET | |||
4 | 2003 | 2004 | |
5 | ASSETS | ||
6 | Cash | 4,000 | 9,000 |
7 | Accounts Receivable | 16,000 | 12,500 |
8 | Inventories | 42,500 | 29,000 |
9 | TOTAL C.A. | 62500 | 50,500 |
10 | Land | 26,000 | 20,000 |
11 | Buildings and Equipment | 100,000 | 70,000 |
12 | Accumulated Depreciation | (38,000) | (28,000) |
13 | Total Fixed Assets | 88,000 | 62,000 |
14 | Total Assets | 150,500 | 112,500 |
15 | |||
16 | Liabilities and Owner's Equity | ||
17 | Accounts Payable | 22,298 | 10500 |
18 | Short-term Bank Notes | 47,000 | 17000 |
19 | Total Current Liabilities | 69,298 | 27,500 |
20 | Long-term Debt | 22,950 | 28,750 |
21 | Common Stock | 31,500 | 31,500 |
22 | Retained Earnings | 26,752 | 24,750 |
23 | Total Liabilities and Owner's Equity | 150,500 | 112,500 |
a. (6 points) Re-create the income statement and balance sheet using formulae wherever possible. Each statement should be on a separate worksheet. Try to duplicate the format exactly.
b. (4 points) On another worksheet, create a statement of cash flows for 2004. Do not enter any numbers directly on this worksheet. All formulae should be linked directly to the source on previous worksheets.
c. (1 point) Using Excels outlining feature, create an outline on the statement of cash flows that, when collapsed, shows only the subtotals for each section.
d. (2 points) Suppose that sales were $320,000 in 2004 rather than $285,000 (all other information remains unchanged). What is the 2004 net income and retained earnings?
e. (2 points) Undo the changes from Part d, and change the tax rate to 40% (all other information remains unchanged). What is the 2004 net income and retained earnings?
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access with AI-Powered Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started