Question
Please show what to write on Excel. For example (=D7+D8)

The D B 1 u. B-?»_a. Alignment Number Conditional Format asvell. Cells Editing Paste Formatting Table Styles Styles Clipboard A1 A B Font Jetson Spacecraft Corp. shows the following information on its 2011 income statement: sales- $235,000; costs- $141,000; other expenses $7,900; depreciation expense $17,300; interest expense = $12,900; taxes = $19,565; dividends = $12,300. In addition, youre told that the firm issued $6,100 in new equity during 2011 and redeemed $4,500 in outstanding long-term debt. a. What is the 2011 operating cash flow? b. What is the 2011 cash flow to creditors? c. What is the 2011 cash flow to stockholders? d. If net fixed assets increased by $25,000 during the year, what was the addition to NWc? Sales Costs Other expenses Depreciation expense Interest expense Taxes Dividends $ 235,000 141,000 7,900 17,300 12,900 19,565 12,300 10 12 13 $ 6,100 15 16 17 18 2011 New equity Net new long-term debt Change in net fixed assets (4,500) 25,000
Change in net fixed assets ,50u) 25,000 17 18 19 20 21 Complete the following analysis. Do not hard code values in your answers Income Statement 23 24 Sales 27 28 29 30 31 32 Costs Other expenses Depreciation expense EBIT Interest expense EBT Taxes Net income Dividends Addition to retained earnings 35 36 37
38 39 40 a. Operating cash flow 41 42 b. Cash flow to creditors 43 44 C. Cash flow to stockholders 45 46 d. Cash flow from assets 47 48 Net capital spending 49 50 Change in NWC 51 52 53
0 0
Add a comment Improve this question Transcribed image text
Answer #1

SEE THE IMAGE. ANY DOUBTS, FEEL FREE TO ASK. THUMBS UP PLEASE

I HAVE WRITTEN ALL EXCEL FORMULAS DO YOU CAN PUT IN YOUR EXCEL SHEET, YOU WILL GET ANSWER. WE ARE NOT ALLOWED TO SUBMIT EXCEL SHEET AS YOU KNOW. THANK YOU

Home nert Page Layout Formulas Data Review View dd-Ins s Cut ta copy. Σ AutoSum ー E ゴWrap Text B า 프 . Ej-., Δ. : r_一 逻锂函Merge & Center. $, % , 弼,8 conditional Format . Cell Insert Delete Format Sort &Find & 2 ClearFe Select Edting Format Painter Formatting, as Table w styles. ▼ ㆆ ▼ Clipboard OH63 NY Alignment Number Cells NZ OA OB OC OD OE OF OG OH Ol OJ OK OL OM 56 57 58 59 60 61 62 63 64 65 INCOME STATEMENT SALES COSTS OTHER EXPENSES DEPRECIATION EBIT INTEREST EBT TAXES NET INCOME 235000 [=07] 141000 [-D8] 7900 -D9] 1471 [-D10] 84629 [D7-D8-D9-D10] 12900 [-D11] 71729-D28-D27] 19565 [-D12] 52164 [-D30-D31] DIVIDENDS ADDITION TO RE 12300 D13] 39864 [-D32-D34] 67 68 69 70 71 72 73 66535 [D28 +D27 - D31] OPERATING CASH FLOW EBIT DEPRECIATION TAXES 17400 [-D27-D16] CASH FLOW TO CREDITORS INTEREST - NET NEW BORROWING OCF CASH FLOW STAT erences: EV46 ト FO F ARM, MSI confidence!NDEX ·CURRENCY LOAN CROSS OVER HEDGING MONEY MARKET GM HPR AM TAX GROV TH SUST PREF AND DIV POLICY ーHome nert Page Layout Formulas Data Review View dd-Ins Cut Σ AutoSum Wrap Text ta copy. B า 프 . Ej-., Δ. : r_一 逻锂函Merge & Center. $, % , 弼,8 Conditional Format CeInsert Delete Format Formatting, as Table w styles. ▼ ㆆ ▼ Sort &Find & 2 ClearFe Select Edting Format Painter Clipboard OH85 NY Alignment Number Cells NZ OA OB OC OD OE OF OG он 01 OJ OK OL OM 68 69 70 71 72 73 74 75 76 OPERATING CASH FLOWw EBIT DEPRECIATION TAXES 66535 D28 +D27-D31] CASH FLOW TO CREDITORS 17400 -D27-D16] INTEREST-NET NEW BORROWING CASH FLOW TO STOK HOLDERS 6200 D34-D15] DIVIDEND NET NEW EQUITY 78 79 80 81 82 83 84 85 86 23600 -D42D44] 26471 -D17+ D27] 16464 D40 -D48 -D46] CASH FLOW FROM ASSETS = NET CAPITAL SPENDING CHANGE IN NWC CASH FLOW FROM ASSETS OCF NET CAPITAL SPENDING- CHANGE IN NWC 。CF CASH FLOW STAT erences: EV46 トト FO F ARM, MSI confidenceINDEX -CURRENCY LOAN CROSS OVER HEDGING MONEY MARKET _ GM HPR AM TAX GROWTH SUST PREF AND DIV POLICY ( .

Add a comment
Know the answer?
Add Answer to:
Please show what to write on Excel. For example (=D7+D8) The D B 1 u. B-?»_a....
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for? Ask your own homework help question. Our experts will answer your question WITHIN MINUTES for Free.
Similar Homework Help Questions
  • Jetson Spacecraft Corp. shows the following information on its 2011 income statement: sales = $235,000; costs...

    Jetson Spacecraft Corp. shows the following information on its 2011 income statement: sales = $235,000; costs = $141,000; other expenses = $7,900; depreciation expense = $17,300; interest expense = $12,900; taxes = $19,565; dividends = $12,300. In addition, you are told that the firm issued $6,100 in new equity during 2011 and redeemed $ 4,500 in outstanding long-term debt. a) What is the 2011 operating cash flow? b. What is the 2011 cash flow to creditors? c. What is the...

  • 1. Calculate the operating cash flow and net working capital. ? X - Sign In FILE...

    1. Calculate the operating cash flow and net working capital. ? X - Sign In FILE * Calculating Total Cash Flows - Excel HOME INSERT PAGE LAYOUT FORMULAS DATA REVIEW VIEW Calibri - 11 - AA = % D o B IU. 3- A Alignment Number Conditional Format Cell Formatting as Table Style Font Styles BE- Paste Cells Editing Clipboard A1 D E F G н Jetson Spacecraft Corp. shows the following information on its 2011 income statement: sales =...

  • All answers must be entered as a formula ! 1. Calculate the operating cash flow and...

    All answers must be entered as a formula ! 1. Calculate the operating cash flow and net working capital. Calculating Total Cash Flows Excel ?困- × HOME INSERT PAGE LAYOUT FORMULAS DATA REVIEWVIEW Sign In B 1 u . 田. _a . Alignment Number Cond tional Formatas styles. Cells Editing Formatting" Table Clipboard Font Styles Al Jetson Spacecraft Corp. shows the following information on its 2011 income statement: sales $235,000; costs = $141,000; other expenses-$7,900, depreciation expense-S 17,300; interest expense...

  • Jetson Spacecraft Corp. shows the following information on its 2011 income statement sales- $235,...

    Jetson Spacecraft Corp. shows the following information on its 2011 income statement sales- $235,000, costs $141,000; other ex interest expense $12,900, taxes $19,565, dividends $12.300. In addition, your're told that the firm issued $6,100 in new equity during 2011 and redeemed $4,500 in outstanding long-term debt a. What is the 2011 operating cash flow? b. What is the 2011 cash flow to creditors? c. What is the 2011 cash flow to stockholders? d. If net fixed assets increased by $25,000...

  • Teeswater Corp. shows the following information on its 2018 statement of comprehensive income: sales = $235,000;...

    Teeswater Corp. shows the following information on its 2018 statement of comprehensive income: sales = $235,000; costs = $141,000; other expenses = $7,900; depreciation expense = $17,300; interest expense = $12,900; taxes = $19,565; dividends = $12,300. In addition, you're told that the firm issued $6,100 in new equity during 2018 and redeemed $4,500 in outstanding long-term debt. a. What is the 2018 operating cash flow? (Omit $ sign in your response.) Operating cash flow b. What is the 2018...

  • all answers must be in entered as a formula. thanks. Calculating total cash flows - Excel...

    all answers must be in entered as a formula. thanks. Calculating total cash flows - Excel FORMULAS DATA REVIEW VIEW Sign In FILE HOME INSERT PAGE LAYOUT Arial Cells Editing Paste BIU 12 % 3.A - Alignment Number Conditional Format as Cell Formatting Table Styles Font Styles Clipboard X D32 D E G F H с А B Jetson Spacecraft Corp, shows the following information on its income statement: sales = $235,000; costs = $141,000; other expenses = $7,900; depreciation...

  • Teeswater Corp. shows the following information on its 2018 statement of comprehensive income sales - $235,000:...

    Teeswater Corp. shows the following information on its 2018 statement of comprehensive income sales - $235,000: costs - $141,000: other expenses $7.900; depreciation expense = $17,300; interest expense = $12.900: taxes $19.565. dividends $12.300 In addition, you re told that the firm issued $6,100 in new equity during 2018 and redeemed $4,500 in outstanding long term debt a. What is the 2018 operating cash flow? (Omit $ sign in your response.) Operating cash flow $ 239400 b. What is the...

  • Please show what to write on Excel. For example (=D7+D8) Chevelle, Inc., has sales of $39,500,...

    Please show what to write on Excel. For example (=D7+D8) Chevelle, Inc., has sales of $39,500, costs of $18,400, depreciation expense of $1,900, and interest expense of $1,400. If the tax rate is 35 percent, what is the operating cash flow, or OCF? Sales Costs Depreciation Expense Interest Expense $ 39,500 18,400 1,900 1,400 Tax rate 39% Complete the following analysis. Do not hard code values in your answers. Styles Al 10 Interest Expense 1,400 12 Tax rate 13 15...

  • Square Hammer Corp. shows the following information on its 2018 income statement Sales-$244,000; Costs = $160,000;...

    Square Hammer Corp. shows the following information on its 2018 income statement Sales-$244,000; Costs = $160,000; Other expenses-$7,900; Depreciation expense- $14,900; Interest expense = $14,500. Taxes-$16,345; Dividends-$11,500. In addition, you're told that the firm issued $6,000 in new equity during 2018 and redeemed $4,500 in outstanding long-term debt. a. What is the 2018 operating cash flow? (Do not round intermediate calculations.) b. What is the 2018 cash flow to creditors? (Do not round intermediate calculations.) c. What is the 2018...

  • Square Hammer Corp. shows the following information on its 2018 income statement: Sales = $394,000: Costs...

    Square Hammer Corp. shows the following information on its 2018 income statement: Sales = $394,000: Costs = $300,000; Other expenses = $7,900: Depreciation expense = $19,500; Interest expense = $13,400, Taxes = $18,620; Dividends = $10.500. In addition, you're told that the firm issued $4,900 in new equity during 2018 and redeemed $3,400 in outstanding long-term debt. a. What is the 2018 operating cash flow? (Do not round intermediate calculations.) b. What is the 2018 cash flow to creditors? (Do...

ADVERTISEMENT
Free Homework Help App
Download From Google Play
Scan Your Homework
to Get Instant Free Answers
Need Online Homework Help?
Ask a Question
Get Answers For Free
Most questions answered within 3 hours.
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT