Using the "Dupont" system of return on investment,below in class prepare the various versions (senarios) of this formula using original information from the two statement to the right and with the changes below, prepare the "Dupont" system of ROI for each version.

Class assignment: "Dupont" System of Return On Investment - Week 7 Student Enter name above in first column Graded points out of 55 Using the "Dupont" system of return on investment, discussed Deduct 0.5 for wrong out of 100 in "Ver" below in class prepare the various versions (senarios) of this formula using TGIF GLOBAL DISTRIBUTORS Determine Changes original information from the two statement to the right and with the Balance Sheet for each version changes below, prepare the "Dupont" system of Rol for each version. December 31, 2009 Show only changes: TGIF GLOBAL DISTRIBUTORS Determine Changes for each version Assets Ver 4 Ver 5 Income Statement Show revised statements below: Cash 65000 For the Year Ending Dec. 31, 200 Ver 1 Ver 2 Ver 3 Ver 5 Accounts Receivable 165000 Sales 750000 Inventory 225000 Cost of Goods Sold | 487500 Total 455000 Gross Profit 262500 Liabilities & Equity Operating Expenses Accounts Payable 123000 Operating Income 75000 Owner's equity 332000 Interest expense Total 455000 Net Income 75000 IF ITEM ISN'T CHANGED, USE THE ORIGINAL 2009 FIGURES FROM THE REVISED STATEMENTS (above) IN RATIOS BELOW Original Ratio: Ratios and answers are automatically calculated after you enter numbers in the yellow boxes. sales/assets gross profit/sales oper.inc/gross profit net inc/oper.inc. assets to equity as calculated Deduct.5 for wrong figures in formula out of 100 below Problem 1 Original 2009 Deduct 1 for wrong ratio out of 100 Deduct 2 for wrong answer. 2 Version #1 Deduct 5 for wrong figures in formula out of 100 Reduce Operating Expenses to $172,500 (1) Assume gross profit is $262,500. (2) Assume operating expenses (O.H.) fixed at 172,500 Deduct 1 for wrong ratio Deduct 2 for wrong answer. Class assignment: "Dupont" System of Return Un Investment - Week / Student Enter name above in first column Graded points out of 55 Using the "Dupont" system of return on investment, discussed Deduct 0.5 for wrong out of 100 in "Ver" below in class prepare the various versions (senarios) of this formula using TGIF GLOBAL DISTRIBUTORS Determine Changes original information from the two statement to the right and with the Balance Sheet for each version changes below, prepare the "Dupont" system of ROI for each version. December 31, 2009 Show only changes: TGIF GLOBAL DISTRIBUTORS Determine Changes for each version Assets Ver 4 Ver 5 Income Statement Show revised statements below: Cash 65000 For the Year Ending Dec 31, 200 Ver 1 Ver 2 Ver 3 Ver 5 Accounts Receivable 165000 Sales 750000 Inventory 225000 Cost of Goods Sold | 487500 Total 455000 Gross Profit 2625001 Liabilities & Equity Operating Expenses 187500 Accounts Payable 123000 Operating Income 75000 Owner's equity 332000 Interest expense 455000 Net Income 75000 Total 3 Version #2 Increase Sales to $840,000 (1) Assume gross profit is still 35% of sales (2) Assume operating expenses fixed at 187,500 Deduct 1 for wrong ratio Deduct 2 for wrong answer. 4 Version #3 Raise prices: Sales go up to $862,000 for the same volume (1) Resulting in gross profit going up to 40% (2) Assume operating expenses fixed at $187,500 Deduct 1 for wrong ratio Deduct 2 for wrong answer. Class assignment: "Dupont System of Return On Investrment - Week / Student Enter name above in first column Graded points out of 55 Using the "Dupont" system of return on investment, discussed Deduct 0.5 for wrong out of 100 in "Ver" below in class prepare the various versions (senarios) of this formula using TGIF GLOBAL DISTRIBUTORS Determine Changes original information from the two statement to the right and with the Balance Sheet for each version changes below, prepare the "Dupont" system of ROI for each version. December 31, 2009 Show only changes: TGIF GLOBAL DISTRIBUTORS Determine Changes for each version Assets Ver 4 Ver 5 Income Statement Show revised statements below: Cash 65000 For the Year Ending Dec 31, 200 Ver 1 Ver 2 Ver 3 Ver 5 Accounts Receivable 165000 Sales 750000 Inventory 225000 Cost of Goods Sold 487500 Total 455000 Gross Profit 262500 Liabilities & Equity Operating Expenses 187500 Accounts Payable 123000 Operating Income 75000 Owner's equity 332000 Interest expense Total 455000 Net Income 75000 5 Version # 4 Lower assets and equity by $45,000 (1) Assume gross profit is 35% on original sales of $750,000 (2) Assume operating expenses fixed at $187,500 Deduct 1 for wrong ratio Deduct 2 for wrong answer. 6 Version #5 Increase prices 3% to $772,500, lower oper. exp.to $165,000 and reduce assets & equity by $50,000, (1) Cost of goods sold remain at the $750,000 sales level, (2) Operating expenses at $165,000 Deduct 1 for wrong ratio Deduct 2 for wrong answer. X Class assignment: "Dupont" System of Return On Investment - Week 7 Student Enter name above in first column Graded points out of 55 Using the "Dupont" system of return on investment, discussed Deduct 0.5 for wrong out of 100 in "Ver" below in class prepare the various versions (senarios) of this formula using TGIF GLOBAL DISTRIBUTORS Determine Changes original information from the two statement to the right and with the Balance Sheet for each version changes below, prepare the "Dupont" system of Rol for each version. December 31, 2009 Show only changes: TGIF GLOBAL DISTRIBUTORS Determine Changes for each version Assets Ver 4 Ver 5 Income Statement Show revised statements below: Cash 65000 For the Year Ending Dec. 31, 200 Ver 1 Ver 2 Ver 3 Ver 5 Accounts Receivable 165000 Sales 750000 Inventory 225000 Cost of Goods Sold | 487500 Total 455000 Gross Profit 262500 Liabilities & Equity Operating Expenses Accounts Payable 123000 Operating Income 75000 Owner's equity 332000 Interest expense Total 455000 Net Income 75000 IF ITEM ISN'T CHANGED, USE THE ORIGINAL 2009 FIGURES FROM THE REVISED STATEMENTS (above) IN RATIOS BELOW Original Ratio: Ratios and answers are automatically calculated after you enter numbers in the yellow boxes. sales/assets gross profit/sales oper.inc/gross profit net inc/oper.inc. assets to equity as calculated Deduct.5 for wrong figures in formula out of 100 below Problem 1 Original 2009 Deduct 1 for wrong ratio out of 100 Deduct 2 for wrong answer. 2 Version #1 Deduct 5 for wrong figures in formula out of 100 Reduce Operating Expenses to $172,500 (1) Assume gross profit is $262,500. (2) Assume operating expenses (O.H.) fixed at 172,500 Deduct 1 for wrong ratio Deduct 2 for wrong answer. Class assignment: "Dupont" System of Return Un Investment - Week / Student Enter name above in first column Graded points out of 55 Using the "Dupont" system of return on investment, discussed Deduct 0.5 for wrong out of 100 in "Ver" below in class prepare the various versions (senarios) of this formula using TGIF GLOBAL DISTRIBUTORS Determine Changes original information from the two statement to the right and with the Balance Sheet for each version changes below, prepare the "Dupont" system of ROI for each version. December 31, 2009 Show only changes: TGIF GLOBAL DISTRIBUTORS Determine Changes for each version Assets Ver 4 Ver 5 Income Statement Show revised statements below: Cash 65000 For the Year Ending Dec 31, 200 Ver 1 Ver 2 Ver 3 Ver 5 Accounts Receivable 165000 Sales 750000 Inventory 225000 Cost of Goods Sold | 487500 Total 455000 Gross Profit 2625001 Liabilities & Equity Operating Expenses 187500 Accounts Payable 123000 Operating Income 75000 Owner's equity 332000 Interest expense 455000 Net Income 75000 Total 3 Version #2 Increase Sales to $840,000 (1) Assume gross profit is still 35% of sales (2) Assume operating expenses fixed at 187,500 Deduct 1 for wrong ratio Deduct 2 for wrong answer. 4 Version #3 Raise prices: Sales go up to $862,000 for the same volume (1) Resulting in gross profit going up to 40% (2) Assume operating expenses fixed at $187,500 Deduct 1 for wrong ratio Deduct 2 for wrong answer. Class assignment: "Dupont System of Return On Investrment - Week / Student Enter name above in first column Graded points out of 55 Using the "Dupont" system of return on investment, discussed Deduct 0.5 for wrong out of 100 in "Ver" below in class prepare the various versions (senarios) of this formula using TGIF GLOBAL DISTRIBUTORS Determine Changes original information from the two statement to the right and with the Balance Sheet for each version changes below, prepare the "Dupont" system of ROI for each version. December 31, 2009 Show only changes: TGIF GLOBAL DISTRIBUTORS Determine Changes for each version Assets Ver 4 Ver 5 Income Statement Show revised statements below: Cash 65000 For the Year Ending Dec 31, 200 Ver 1 Ver 2 Ver 3 Ver 5 Accounts Receivable 165000 Sales 750000 Inventory 225000 Cost of Goods Sold 487500 Total 455000 Gross Profit 262500 Liabilities & Equity Operating Expenses 187500 Accounts Payable 123000 Operating Income 75000 Owner's equity 332000 Interest expense Total 455000 Net Income 75000 5 Version # 4 Lower assets and equity by $45,000 (1) Assume gross profit is 35% on original sales of $750,000 (2) Assume operating expenses fixed at $187,500 Deduct 1 for wrong ratio Deduct 2 for wrong answer. 6 Version #5 Increase prices 3% to $772,500, lower oper. exp.to $165,000 and reduce assets & equity by $50,000, (1) Cost of goods sold remain at the $750,000 sales level, (2) Operating expenses at $165,000 Deduct 1 for wrong ratio Deduct 2 for wrong answer. X