Hi,

I'd like the answers to the attached file. See the attached file below. Found the skeleton on your site but with no answers. I need access to the copy with the anwers.

Please Type your answers in the Yellow Boxes Your Name Here Problem 1 - 30 points Use the following information to complete the income statement for Company A for the year ending December 31, 2013 (show work): Income Statement Information Revenue Gross Margin Selling General and Administrative (SG&A) Research and Development (R&D) Depreciation expense (D&A) Interest Expense Interest Income Tax Rate $ XXX XX% XX% XX% $ XXX $ XXX $ XXX 35% Securities Information Weighted Average Shares (12/31/13) A Warrants exercisable @ $X.00 B Warrants exercisable @ $X.00 Stock Price (12/31/13) Complete the following Income Statement Answers go in the yellow boxes Revenue Cost of Goods Sold Gross Profit of revenue of revenue D XXX XXX X $ XXX Operating Expenses SG&A R&D D&A Operating Expenses Total Points 1 1 1 1 1 Operating Income 5 Income Expense, net 1 Pre Tax Income Tax Net Income 1 1 2 EPS Basic EPS Diluted 5 10 Use this table (below) to help with your calculations Diluted Share Calculations Total Points Basic A warrants B warrants Total Proceeds A warrants B warrants Total Proceeds Shares repurchased Diluted shares used to calculate Diluted EPS Total Score 60 30 Problem 2 - 10 Points Given the information below, calculate the Working Capital and Current Ratio 1 Cash and marketable securities - $XXX 2 Accounts Receivable (Gross) - $XXX 3 Accounts Payable - $XXX 4 Accumulated Depreciation $XXX 6 Inventory - $XXX 7 Other Current Assets - $XXX 8 Common Stock at Par Value - $XXX 9 Current portion of long term notes - $XXX 10 Other Current Liabilities - $XXX 11 Goodwill - $XXX 12 Long-Term debt - $XXX Answers go in the yellow boxes Working Capital Current Ratio 5 5 10 Problem 3 - 20 Points Given the following Information on ABC Corp, calculate the ratios below ABC Corp. Year end statements Balance Sheet 12/31/12 ASSETS Cash 2012 $ XXX LIABILITIES Accounts Payable Balance Sheet 12/31/13 2012 $ XXX ASSETS Cash 2013 LIABILITIES $ XXX Accounts Payable 2013 $ XXX Accounts Recievable XXX Current portion of LTD XXX Accounts Recievable XXX Current portion of LTD XXX Inventory XXX Accrued Liabilities XXX Inventory XXX Accrued Liabilities XXX Total Current Assets $ XXX Total Current Liabilities $ XXX Property Plant & Equipment, net XXX Long Term Debt (LTD) XXX Other Assets XXX Shareholder's Equity Total Assets $ XXX Total Liabilities & Equity Total Current Assets $ XXX Total Current Liabilities $ XXX Property Plant & Equipment, net XXX Long Term Debt (LTD) XXX XXX Other Assets XXX Shareholder's Equity XXX $ XXX Total Assets $ XXX Total Liabilities & Equity Income Statement FY 12/31 2013 Revenue Cost of Goods Sold Gross Profit $ XXX XXX XXX Selling General & Admin Research and Development Depreciation and Amortization Total Operating expenses XXX XXX XXX XXX Operating Profit XXX Interest Income Interest Expense XXX XXX Pre tax Profit Tax (@35%) Net income XXX XXX XXX Answers go in the yellow boxes Current ratio 12/31/13 Accounts Receivable Turnover Total Asset Turnover Inventory Turnover Liabilities to Equity 12/31/13 Revenue to Cash Days revenue in Cash Days Inventory Return on Assets Return on Equity 2 2 2 2 2 2 2 2 2 2 20 $ XXX Please Type your answers in the Yellow Boxes MajorFreedomMole7542 Problem 1 - 30 points Use the following information to complete the income statement for Company A for the year ending December 31, 2013 (show work): Income Statement Information Revenue Gross Margin Selling General and Administrative (SG&A) Research and Development (R&D) Depreciation expense (D&A) Interest Expense Interest Income Tax Rate $ 10,000 25.0% 5.0% 3.0% $ 500 $ 100 $ 100 35% Securities Information Weighted Average Shares (12/31/13) A Warrants exercisable @ $103.5 B Warrants exercisable @ $103.5 Stock Price (12/31/13) 100 10 10 $ 100.00 Complete the following Income Statement Answers go in the yellow boxes Revenue Cost of Goods Sold Gross Profit $ 10,000 7,500 2,500 of revenue of revenue Points 1 1 Operating Expenses SG&A R&D D&A Operating Expenses Total 500 300 500 1,300 1 1 Operating Income 1,200 5 200 1 1,000 650 $ 350 1 1 2 $ 3.50 $ 1.75 5 10 Income Expense, net Pre Tax Income Tax Net Income EPS Basic EPS Diluted Use this table (below) to help with your calculations Total Points 30 Please Type your answers in the Yellow Boxes Diluted Share Calculations Basic A warrants B warrants Total 3.5 10.0 10.0 4 Proceeds A warrants B warrants Total Proceeds $ 1,000 $ 1,000 $ 1,000 Shares repurchased 20 Diluted shares used to calculate Diluted EPS Total Score 1 160 60 Problem 2 - 10 Points Given the information below, calculate the Working Capital and Current Ratio 1 Cash and marketable securities - $1,000 2 Accounts Receivable (Gross) - $2,500 3 Accounts Payable - $1,500 4 Accumulated Depreciation $1,000 6 Inventory - $500 7 Other Current Assets - $100 8 Common Stock at Par Value - $10 9 Current portion of long term notes - $200 10 Other Current Liabilities - $300 11 Goodwill - $600 12 Long-Term debt - $800 Answers go in the yellow boxes Working Capital Current Ratio $2,100 $2 5 5 10 Problem 3 - 20 Points Given the following Information on ABC Corp, calculate the ratios below ABC Corp. Year end statements Balance Sheet 12/31/12 ASSETS Cash 2012 $ 200 Accounts Recievable 1,500 Inventory 300 Balance Sheet 12/31/13 LIABILITIES Accounts Payable 2012 $ ASSETS 500 Cash Current portion of LTD 200 Accounts Recievable Accrued Liabilities 300 2013 $ Inventory LIABILITIES 300 Accounts Payable 1,800 2013 $ 800 Current portion of LTD Accrued Liabilities 400 500 400 Total Current Assets 2,000 Total Current Liabilities 1,000 Total Current Assets 2,500 Total Current Liabilities 1,700 Property Plant & Equipment, net 2,000 Long Term Debt (LTD) 1,500 Property Plant & Equipment, net 2,100 Long Term Debt (LTD) 1,300 Shareholder's Equity 2,000 Other Assets Shareholder's Equity 2,375 4,500 Total Assets Other Assets Total Assets 500 $ 4,500 Total Liabilities & Equity $ 775 $ 5,375 Total Liabilities & Equity Income Statement FY 12/31 Answers go in the yellow boxes 2013 Revenue Cost of Goods Sold Gross Profit $ 10,000 7,000 3,000 Selling General & Admin Research and Development Depreciation and Amortization Total Operating expenses 300 500 250 1,050 Operating Profit 1,950 Interest Income Interest Expense 300 150 Pre tax Profit Tax (@35%) Net income 1,500 525 975 Current ratio 12/31/13 Accounts Receivable Turnover Total Asset Turnover Inventory Turnover Liabilities to Equity 12/31/13 Revenue to Cash Days revenue in Cash Days Inventory Return on Assets Return on Equity 1.5:1 5.6:1 1.9:1 17.5:1 1.3:1 33.3:1 11 21 18.1% 41.1% 2 2 2 2 2 2 2 2 2 2 20 $ 5,375 Do not type Please Type your answers anything in in the Yellow these (Blue) boxes Boxes Your Name Here Problem 1 - 30 points Use the following information to complete the income statement for Company A for the year ending December 31, 2013 (show work): Income Statement Information Revenue Gross Margin Selling General and Administrative (SG&A) Research and Development (R&D) Depreciation expense (D&A) Interest Expense Interest Income Tax Rate Securities Information Weighted Average Shares (12/31/13) A Warrants exercisable @ $2.00 B Warrants exercisable @ $3.00 Stock Price (12/31/13) Complete the following Income Statement Answers go in the yellow boxes Revenue Cost of Goods Sold Gross Profit $ 115,000,000 40.0% 21.0% 12.0% $ 5,000,000 $ 5,000,000 $ 2,500,000 35% of revenue of revenue 10,000,000 2,200,000 2,500,000 $ 4.00 $ 115,000,000 Operating Expenses SG&A R&D D&A Operating Expenses Total Points 1 1 1 1 1 Operating Income 5 Interest Expense, net 1 Pre Tax Income Tax Net Income 1 1 2 EPS Basic EPS Diluted 5 10 Use this table (below) to help with your calculations Diluted Share Calculations Total Points Basic A warrants B warrants Total Proceeds A warrants B warrants Total Proceeds Shares repurchased Diluted shares used to calculate Diluted EPS Total Score 60 30 $ 115,000,000 Problem 2 - 10 Points Given the information below, calculate the Working Capital and Current Ratio 1 Cash and marketable securities - $2,000,000 2 Accounts Receivable (Gross) - $3,000,000 3 Accounts Payable - $500,000 4 Accumulated Depreciation 2,000,000 6 Inventory - $4,000,000 7 Other Current Assets - $1,000,000 8 Common Stock at Par Value - $100,000 9 Current portion of long term notes - $750,000 10 Other Current Liabilities - $250,000 11 Goodwill - $10,000,000 12 Long-Term debt - $4,500,000 Answers go in the yellow boxes Working Capital Current Ratio 5 5 10 Problem 3 - 20 Points Given the following Information on ABC Corp, calculate the ratios below ABC Corp. Year end statements Balance Sheet 12/31/12 ASSETS Cash 2012 LIABILITIES 2012 ASSETS 2013 LIABILITIES 2013 2,000,000 Accounts Payable 1,000,000 Cash 3,000,000 Accounts Payable 1,000,000 Accounts Recievable 2,000,000 Current portion of LTD 1,000,000 Accounts Recievable 2,000,000 Current portion of LTD 1,000,000 Inventory 3,000,000 Accrued Liabilities 1,000,000 Inventory 3,000,000 Accrued Liabilities 1,000,000 Total Current Assets 7,000,000 Total Current Liabilities 3,000,000 Total Current Assets 8,000,000 Total Current Liabilities 3,000,000 Property Plant & Equipment, net 8,000,000 Long Term Debt (LTD) 9,000,000 Property Plant & Equipment, net 8,000,000 Long Term Debt (LTD) 9,000,000 Other Assets 2,000,000 Shareholder's Equity 5,000,000 Other Assets 2,000,000 Shareholder's Equity 6,000,000 17,000,000 Total Assets Total Assets $ Balance Sheet 12/31/13 $ 17,000,000 Total Liabilities & Equity $ $ 18,000,000 Total Liabilities & Equity Income Statement FY 12/31 2013 Revenue Cost of Goods Sold Gross Profit $ 12,000,000 5,000,000 7,000,000 Selling General & Admin Research and Development Depreciation and Amortization Total Operating expenses 2,400,000 1,500,000 1,500,000 5,400,000 Operating Profit 1,600,000 Interest Income Interest Expense 100,000 700,000 Pre tax Profit Tax (@35%) Net income $ 1,000,000 350,000 650,000 Answers go in the yellow boxes Current ratio 12/31/13 Accounts Receivable Turnover Total Asset Turnover Inventory Turnover Liabilities to Equity 12/31/13 Revenue to Cash Days revenue in Cash Days Inventory Return on Assets Return on Equity 2 2 2 2 2 2 2 2 2 2 20 $ 18,000,000 Please Type your answers in the Yellow Boxes MajorFreedomMole7542 Problem 1 - 30 points Use the following information to complete the income statement for Company A for the year ending December 31, 2013 (show work): Income Statement Information Revenue Gross Margin Selling General and Administrative (SG&A) Research and Development (R&D) Depreciation expense (D&A) Interest Expense Interest Income Tax Rate $ 10,000 25.0% 5.0% 3.0% $ 500 $ 100 $ 100 35% Securities Information Weighted Average Shares (12/31/13) A Warrants exercisable @ $103.5 B Warrants exercisable @ $103.5 Stock Price (12/31/13) 100 10 10 $ 100.00 Complete the following Income Statement Answers go in the yellow boxes Revenue Cost of Goods Sold Gross Profit $ 10,000 7,500 2,500 of revenue of revenue Points 1 1 Operating Expenses SG&A R&D D&A Operating Expenses Total 500 300 500 1,300 1 1 Operating Income 1,200 5 200 1 1,000 650 $ 350 1 1 2 $ 3.50 $ 1.75 5 10 Income Expense, net Pre Tax Income Tax Net Income EPS Basic EPS Diluted Use this table (below) to help with your calculations Total Points 30 Please Type your answers in the Yellow Boxes Diluted Share Calculations Basic A warrants B warrants Total 3.5 10.0 10.0 4 Proceeds A warrants B warrants Total Proceeds $ 1,000 $ 1,000 $ 1,000 Shares repurchased 20 Diluted shares used to calculate Diluted EPS Total Score 1 160 60 Problem 2 - 10 Points Given the information below, calculate the Working Capital and Current Ratio 1 Cash and marketable securities - $1,000 2 Accounts Receivable (Gross) - $2,500 3 Accounts Payable - $1,500 4 Accumulated Depreciation $1,000 6 Inventory - $500 7 Other Current Assets - $100 8 Common Stock at Par Value - $10 9 Current portion of long term notes - $200 10 Other Current Liabilities - $300 11 Goodwill - $600 12 Long-Term debt - $800 Answers go in the yellow boxes Working Capital Current Ratio $2,100 $2 5 5 10 Problem 3 - 20 Points Given the following Information on ABC Corp, calculate the ratios below ABC Corp. Year end statements Balance Sheet 12/31/12 ASSETS Cash 2012 $ 200 Accounts Recievable 1,500 Inventory 300 Balance Sheet 12/31/13 LIABILITIES Accounts Payable 2012 $ ASSETS 500 Cash Current portion of LTD 200 Accounts Recievable Accrued Liabilities 300 2013 $ Inventory LIABILITIES 300 Accounts Payable 1,800 2013 $ 800 Current portion of LTD Accrued Liabilities 400 500 400 Total Current Assets 2,000 Total Current Liabilities 1,000 Total Current Assets 2,500 Total Current Liabilities 1,700 Property Plant & Equipment, net 2,000 Long Term Debt (LTD) 1,500 Property Plant & Equipment, net 2,100 Long Term Debt (LTD) 1,300 Shareholder's Equity 2,000 Other Assets Shareholder's Equity 2,375 4,500 Total Assets Other Assets Total Assets 500 $ 4,500 Total Liabilities & Equity $ 775 $ 5,375 Total Liabilities & Equity Income Statement FY 12/31 Answers go in the yellow boxes 2013 Revenue Cost of Goods Sold Gross Profit $ 10,000 7,000 3,000 Selling General & Admin Research and Development Depreciation and Amortization Total Operating expenses 300 500 250 1,050 Operating Profit 1,950 Interest Income Interest Expense 300 150 Pre tax Profit Tax (@35%) Net income 1,500 525 975 Current ratio 12/31/13 Accounts Receivable Turnover Total Asset Turnover Inventory Turnover Liabilities to Equity 12/31/13 Revenue to Cash Days revenue in Cash Days Inventory Return on Assets Return on Equity 1.5:1 5.6:1 1.9:1 17.5:1 1.3:1 33.3:1 11 21 18.1% 41.1% 2 2 2 2 2 2 2 2 2 2 20 $ 5,375 Do not type Please Type your answers anything in in the Yellow these (Blue) boxes Boxes Your Name Here Problem 1 - 30 points Use the following information to complete the income statement for Company A for the year ending December 31, 2013 (show work): Income Statement Information Revenue Gross Margin Selling General and Administrative (SG&A) Research and Development (R&D) Depreciation expense (D&A) Interest Expense Interest Income Tax Rate Securities Information Weighted Average Shares (12/31/13) A Warrants exercisable @ $2.00 B Warrants exercisable @ $3.00 Stock Price (12/31/13) Complete the following Income Statement Answers go in the yellow boxes Revenue Cost of Goods Sold Gross Profit $ 115,000,000 40.0% 21.0% 12.0% $ 5,000,000 $ 5,000,000 $ 2,500,000 35% of revenue of revenue 10,000,000 2,200,000 2,500,000 $ 4.00 $ 115,000,000 Operating Expenses SG&A R&D D&A Operating Expenses Total Points 1 1 1 1 1 Operating Income 5 Interest Expense, net 1 Pre Tax Income Tax Net Income 1 1 2 EPS Basic EPS Diluted 5 10 Use this table (below) to help with your calculations Diluted Share Calculations Total Points Basic A warrants B warrants Total Proceeds A warrants B warrants Total Proceeds Shares repurchased Diluted shares used to calculate Diluted EPS Total Score 60 30 $ 115,000,000 Problem 2 - 10 Points Given the information below, calculate the Working Capital and Current Ratio 1 Cash and marketable securities - $2,000,000 2 Accounts Receivable (Gross) - $3,000,000 3 Accounts Payable - $500,000 4 Accumulated Depreciation 2,000,000 6 Inventory - $4,000,000 7 Other Current Assets - $1,000,000 8 Common Stock at Par Value - $100,000 9 Current portion of long term notes - $750,000 10 Other Current Liabilities - $250,000 11 Goodwill - $10,000,000 12 Long-Term debt - $4,500,000 Answers go in the yellow boxes Working Capital Current Ratio 5 5 10 Problem 3 - 20 Points Given the following Information on ABC Corp, calculate the ratios below ABC Corp. Year end statements Balance Sheet 12/31/12 ASSETS Cash 2012 LIABILITIES 2012 ASSETS 2013 LIABILITIES 2013 2,000,000 Accounts Payable 1,000,000 Cash 3,000,000 Accounts Payable 1,000,000 Accounts Recievable 2,000,000 Current portion of LTD 1,000,000 Accounts Recievable 2,000,000 Current portion of LTD 1,000,000 Inventory 3,000,000 Accrued Liabilities 1,000,000 Inventory 3,000,000 Accrued Liabilities 1,000,000 Total Current Assets 7,000,000 Total Current Liabilities 3,000,000 Total Current Assets 8,000,000 Total Current Liabilities 3,000,000 Property Plant & Equipment, net 8,000,000 Long Term Debt (LTD) 9,000,000 Property Plant & Equipment, net 8,000,000 Long Term Debt (LTD) 9,000,000 Other Assets 2,000,000 Shareholder's Equity 5,000,000 Other Assets 2,000,000 Shareholder's Equity 6,000,000 17,000,000 Total Assets Total Assets $ Balance Sheet 12/31/13 $ 17,000,000 Total Liabilities & Equity $ $ 18,000,000 Total Liabilities & Equity Income Statement FY 12/31 2013 Revenue Cost of Goods Sold Gross Profit $ 12,000,000 5,000,000 7,000,000 Selling General & Admin Research and Development Depreciation and Amortization Total Operating expenses 2,400,000 1,500,000 1,500,000 5,400,000 Operating Profit 1,600,000 Interest Income Interest Expense 100,000 700,000 Pre tax Profit Tax (@35%) Net income $ 1,000,000 350,000 650,000 Answers go in the yellow boxes Current ratio 12/31/13 Accounts Receivable Turnover Total Asset Turnover Inventory Turnover Liabilities to Equity 12/31/13 Revenue to Cash Days revenue in Cash Days Inventory Return on Assets Return on Equity 2 2 2 2 2 2 2 2 2 2 20 $ 18,000,000