TN - Excel Project 1 template- IS and BS SP24

.xlsx

School

San Jose State University *

*We aren’t endorsed by this school

Course

173A

Subject

Finance

Date

May 17, 2024

Type

xlsx

Pages

5

Uploaded by SuperHumanThunder12272 on coursehero.com

We, PolarSkis Co., are creating a new set of Awesome Skis. Information below. 1) The Awesome Skis will sell for $2000 and have variable costs of $600. We will sell 21,000 units of Awesome S 4) Fixed costs each year are $4,400,000. 6) We must purchase buildings and equipment of $29,400,000 in year 0, depreciated straight-line over 7 years t 8) Tax rate is 21%. The firm has no debt and therefore, no interest. Part 1: Build the income statement. Item Info Selling Price, Awesome Skis $ 2,000 VC, Awesome Skis $ 600 Unit Sales/year 1, Awesome Skis 21,000 Sales growth rate 10% Fixed Costs/year $ 4,400,000 CAPEX $ 29,400,000 Depr/year $ 4,200,000 Tax Rate 21% Income Statement Year 1 2 3 4 Selling Price $ 2,000 $ 2,000 $ 2,000 $ 2,000 Unit Sales 21,000 23,100 25,410 27,951 Sales, Awesome $ 42,000,000 $ 46,200,000 $ 50,820,000 $ 55,902,000 VC, Awesome $ (12,600,000) $ (13,860,000) $ (15,246,000) $ (16,770,600) Fixed Costs $ (4,400,000) $ (4,400,000) $ (4,400,000) $ (4,400,000) Depreciation $ (4,200,000) $ (4,200,000) $ (4,200,000) $ (4,200,000) EBIT $ 20,800,000 $ 23,740,000 $ 26,974,000 $ 30,531,400 Interest $ - $ - $ - $ - EBT $ 20,800,000 $ 23,740,000 $ 26,974,000 $ 30,531,400 Taxes $ 4,368,000 $ 4,985,400 $ 5,664,540 $ 6,411,594 Net Income $ 16,432,000 $ 18,754,600 $ 21,309,460 $ 24,119,806 OCF $ 20,632,000 $ 22,954,600 $ 25,509,460 $ 28,319,806 To help, fill in this chart so you have all info and can reference cells when building parts 1. Hard-coding numbers is not permitted beyond this purple chart (e.g. fixed costs in your income statement should be "=D17") As a whole, 5 total points
COMMON SIZE STATEMENT 1 2 3 4 Sales, Awesome 100% 100% 100% 100% VC, Awesome -30.00% -30.00% -30.00% -30.00% Fixed Costs -10.48% -9.52% -8.66% -7.87% Depreciation -10.00% -9.09% -8.26% -7.51% EBIT 49.52% 51.39% 53.08% 54.62% Interest 0% 0% 0% 0% EBT 49.52% 51.39% 53.08% 54.62% Taxes 10.40% 10.79% 11.15% 11.47% Net Income 39.12% 40.59% 41.93% 43.15% Part 2: Finish the Balance Sheet Balance Sheet (in 000s) Assets Cash 50,530 Accounts Receivable 14,148 Inventories 3,355 Other 10,530 Total Current Assets 78,563 Marketable Securities 115,876 Property, Plant and Equipment (PP&E) 37,636 Other 33,634 Non-current Assets 187,146 Total Assets 265,709 Liabilities and Shareholders' Equity Accounts Payable 29,115 Other 31,673 Commercial Paper 9,953 Short-term Debt 13,529 Total Current Liabilities 84,270 Long-term Debt 84,936 Other 49,984 Total Liabilities 219,190 Shareholders' Equity 46,519 Total Liabilities and Shareholders' Equity 265,709 Create a Common-Size income statement referencing the cells from your income statement above to create the common-size statement below As a whole, 5 total points
Part 3: Supplemental Questions Question Answer Points What is the current ratio of the firm? 0.932277204224516 10 26.97 5% 5.48 What is the ROA in year 2? 0.0706 If the firm did have annual interest payments of $1,000,000 what would be the r=times interest earned ratio in year 3? If the firm pays dividends of $1,500,000 in year 6, what is the dividend payout ratio for that year? If the stock price is $30 per share and there are 3 million shares outstanding, what is the P/E ratio in year 1?
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help