chapter 13 excel **PLEASE PROVIDE EXCEL FORMULAS**

Zimmer, Inc. has provided its recent financial statements. The Controller has asked you to use this information to compute and interpret financial ratios that managers are going to use to assess liquidity and use for asset and debt management purposes. Use the information included in the Excel Simulation and the Excel functions described below to complete the task.

• Cell Reference: Allows you to refer to data from another cell in the worksheet. From the Excel Simulation below, if in a blank cell, =B7 was entered, the formula would output the result from cell B7, or 360,000 in this example.
• Basic Math functions: Allows you to use the basic math symbols to perform mathematical functions. You can use the following keys: + (plus sign to add), - (minus sign to subtract), * (asterisk sign to multiply), and / (forward slash to divide). From the Excel Simulation below, if in a blank cell =C13+C14 was entered, the formula would add the values from those cells and output the result, or 1,900,000 in this example. If using the other math symbols the result would output an appropriate answer for its function.
• ROUND function: Allows you to round a number or result of a formula calculation to a specific number of digits. The syntax of the ROUND function is =ROUND(number,num_digits) and returns the result of your formula rounded to a particular number of digits. The number argument can be a cell reference to a number or a formula itself that results in a number. The num_digits argument is the number of digits you want to round. The num_digits value rounds based on basis mathematical rounding rules, where anything below 5 will round down and anything 5 and above rounds up. Also, the num_digits value should be a positive value to round to any number of decimal places, while a negative value would round to the left of the decimal place, and a zero would round to the nearest whole number. If the value 1,253.5693 was entered in cell A1, it can be used in the ROUND function as the number reference. In this example, if the value in cell A1 should be rounded to 2 decimal places, in a new cell the function would be written as =ROUND(A1,2) and would result in as 1,253.57 in this example. If the number in cell A1 should be rounded to the nearest hundred place, in a new cell the function would be written as =ROUND(A1,-2) and would result in 1,300 in this example.

1 Recent financial statements for Zimmer, Inc. are as follows Zimmer Company Comparative Balance Sheet Zimmer Company ncome Statement 4 5 Assets 6 Current assets 7 Cash 8Marketable securities 9Accounts receivable, net 10 Inventory 11Other current assets 12 Total current assets 13 Plant and equipment, net 14 Other assets 15 Total assets 16 Liabilities and Stockholders' Equity 17 Current Liabilities: 8Accounts payable 19Short-term bank loans 20Accrued payables 21Other current liabilities 22 Total current liabilities 23 Bonds payable, 10% 4 Total liabilities 25 Stockholders' equity: 6Common stock 271 Retained earnings 28 Total stockholders' equity 9Total liabilities and stockholders' equity 30 This Year Last Year This Year $4,980,000 2,988,000 1,992,000 I 360,000 220,000 775,000 925,000 355,000 2,635,000 1,975,000 75,000 310,000 Sales (all on account) 80,000 700,000 750,000 195,000 2,035,000 1,800,000 100,000 Cost of goods sold Gross margin Selling and administrative expenses 985,500! 410,500 I Operating expenses Depreciation and amortization 150,000 General and administrative expenses Total selling and administrative expenses Net operating income Interest expense Net income before taxes 1,546,000 i 446,000 60,000 386,000 135,100 I 250,000$ 225,000 Income taxes 750,000 550,000 275,000 600,000 Net income 395,000 223,400 Additional information: 1.00I 42.00 20.00 1,825,0001,443,400 Dividend per share paid in current year 575,000 400,000 Market price of shares at vear end 2.400,000 1843,400 Par value of common stock per share 1,150,000 1,135,000 2,285,0002,091,600 1,150,000 Number of share outstanding 941,600