Practica Exam #1
.docx
keyboard_arrow_up
School
Louisiana State University *
*We aren’t endorsed by this school
Course
101
Subject
Finance
Date
Jan 9, 2024
Type
docx
Pages
5
Uploaded by MateDangerHedgehog34
Practica Exam #1
PROBLEM
: Your supervisor in the finance department at
August Online Technology
has asked you to
create a worksheet for the flagship product that will project the annual gross margin, total expenses,
operating income, income taxes, and net income for the next eight years based on the assumptions in
Table 3–9.
INSTRUCTIONS PART 1:
Run Excel, open a blank workbook, and then create the worksheet.
Apply the Parallax theme to the worksheet.
Enter the worksheet
title
August Online Technology in cell A1 and the
subtitle
Eight-Year Financial
Projection for Product X in cell A2. Format the worksheet title in cell A1 to 26-point and the worksheet
subtitle in cell A2 to 16-point. Enter the
system date
in cell I2 using the NOW function.
Format the date
to the 14-Mar-12 style.
Change the following column widths:
A = 24.00
characters;
B through I = 14.00
characters.
Change the heights of rows
7, 15, 17, 19, and 22 to 18.00 points.
Enter the eight column titles Year 1 through Year 8 in the range B3:I3 by entering Year 1 in cell B3 and
then dragging cell B3’s fill handle through the range C3:I3.
Format cell B3 as follows: Increase the font size to 12, Center and italicize it, Angle its contents 45
degrees.
Use the Format Painter button to copy the format assigned to cell B3 to the range C3:I3.
Enter the row titles, as shown in Figure 3-85, in the range A4:A19. Change the font size in cells A7, A15,
A17, and A19 to 14-point. Add thick bottom borders to the ranges A3:I3 and A5:I5. Use the Increase
Indent button (Home tab | Alignment group) to increase the indent of the row titles in cell A5, the range
A8:A14, and cell A18.
Enter the table title Assumptions in cell A22. Enter the assumptions in Table 3–9 in the range A23:B27.
Use format symbols when entering the numbers. Change the font size of the table title in cell A22 to 14-
point and underline it.
Select the range B4:I19 and then click the Number Format Dialog Box Launcher (Home tab | Number
group) to display the Format Cells dialog box. Use the Number category (Format Cells dialog box) to
assign the appropriate style that displays numbers with two decimal places and negative numbers in
black font and enclosed in parentheses to the range B4:I19.
Complete the following entries:
1.
Year 1 Sales (cell B4)
=Units Sold in Prior Year*(Unit Cost/(1-Margin))
2.
Year 2 Sales (cell C4)
=Year 1 Sales*(1+Annual Sales Growth)*(1+Annual Price Increase)
Copy cell C4 to the range D4:I4.
3.
Year 1 Cost of Goods (cell B5)
=Year 1 Sales *(1-Margin)
Copy cell B5 to the range C5:I5.
4.
Gross Margin (cell B6)
=Year 1 Sales-Year 1 Cost of Goods
Copy cell B6 to the range C6:I6.
5.
Year 1 Advertising (cell B8)
=1250 + 8%*Year 1 Sales
Copy cell B8 to the range C8:I8.
6.
Maintenance (row 9)
Year 1 = 500,000
Year 2 =600,000
Year 3 = 440,000
Year 4 = 520,000
Year 5 = 555,000
Year 6 = 420,000
Year 7 = 390,000
Year 8 = 400,000
7.
Year 1 Rent (cell B10)
=1,000,000
8.
Year 2 Rent (cell C10)
=Year 1 Rent + (6.5%*Year 1 Rent)
Copy cell C10 to the range D10:I10.
9.
Year 1 Salaries (cell B11)
=12%*Year 1 Sales
Copy cell B11 to the range C11:I11.
10.
Year 1 Shipping (cell B12)
=3.6%*Year 1 Sales
Copy cell B12 to the range C12:I12.
11.
Year 1 Supplies (cell B13)
=1.2%*Year 1 Sales
Copy cell B13 to the range C13:I13.
12.
Year 1 Web Services (cell B14)
=85,000
13.
Year 2 Web Services (cell C14)
=Year 1 Web Services + (6%*Year 1 Web Services)
Copy cell C14 to the range D14:I14.
14.
Year 1 Total Expenses (cell B15)
=SUM(B8:B14)
Copy cell B15 to the range C15:I15.
15.
Year 1 Operating Income (cell B17)
=Year 1 Gross Margin - Year 1 Total Expenses
Copy cell B17 to the range C17:I17.
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
Related Questions
1
Start with a Blank Excel Workbook
2
Your data will consist of the information provided below
3
Determine the Monthly Payment using the "PMT" formula
4
Create a detailed amortization schedule for the number of months below
5
Amortization schedule must include Interest calculation and a running balance
6
Create a Payment Dates Balance Lookup that uses the VLOOKUP formula to return the Balance for a given date
7
Extra credit (Use a Drop-Down list to select the Look up Date using "Payment Date" from your amortization scheduled
8
Format your document to only print the summary information without the amortization schedule (print on 1 page)
Purchase Amount:
$ 29,000.00
Down Payment Amount
$ 1,000.00
YourName Loan Amount
$ 28,000.00
(Summary Information)
Term (months):
36
Interest Rate (APR):
3.50%
Starting Date
12/7/2021…
arrow_forward
help please answer in text form with proper workings and explanation for each and every part and steps with concept and introduction no AI no copy paste remember answer must be in proper format with all working
arrow_forward
Please help me answer parts D and F ONLY.
Thank you!
arrow_forward
Use the present value and future value tables to answer the following questions.
Time Value of Money - Principles of Accounting, Volume 2: Managerial Accounting | OpenStax
A. If you would like to accumulate $2,400 over the next 5 years when the interest rate is 15%, how much do you need to deposit in the account?
$_____
B. If you place $6,200 in a savings account, how much will you have at the end of 6 years with a 12% interest rate?
$_____
C. You invest $7,000 per year for 11 years at 12% interest, how much will you have at the end of 11 years?
$_____
D. You win the lottery and can either receive $760,000 as a lump sum or $60,000 per year for 19 years. Assuming you can earn 8% interest, which do you recommend and why?
_____
arrow_forward
Solar Solutions began operations on January 1, 2015, and is now in its sixth year of operations. It is a retail sales company with a large amount of online sales.
The adjusted trial balance as of December 31, 2020 appears below, along with prior year balance sheet data and some additional transaction data for 2020.
SOLAR SOLUTIONS
Adjusted Trial Balance
12/31/2020
2020
2019
Account Title
Adjusted Trial Balance
Post-Closing Trial Balance
Debit
Credit
Debit
Credit
Cash
$
122,200
55,000
125,600
Accounts Receivable
35,000
Prepaid Insurance
5,000
6,000
|Inventory
Office Equipment
Machinery & Tools
Accumulated Depreciation
Accounts Payable
Salaries Payable
Sales Tax Payable
Note Payable-Long Term
Common Stock, $10 par
46,000
15,600
63,000
47,000
59,000
21,000
21,000
16,000
11,200
16,800
2,600
2,700
2,000
4,000
31,000
22,100
240,000
160,000
Retained Earnings
28,600
28,600
Dividends
10,000
Sales Revenue
Cost of Goods Sold
Rent Expense
Salaries Expense
235,000
127,600
20,000
36,000
Insurance…
arrow_forward
help please answer in text form with proper workings and explanation for each and every part and steps with concept and introduction no AI no copy paste remember answer must be in proper format with all working
arrow_forward
help please answer in text form with proper workings and explanation for each and every part and steps with concept and introduction no AI no copy paste remember answer must be in proper format with all working
arrow_forward
Common-Size Financial Statement Analysis Using Excel
Completing this activity will help you learn to:
1. create Excel formulas using cell references.
2. create absolute cell references to perform calculations efficiently and correctly.
3. apply conditional formatting to highlight cells based on criteria that you specify.
Case scenario: You are working at a small business that has been mostly stable. You want to analyze the financial statements of the past five years to examine the
trends over time and compare the percentages of income statement items relative to overall sales. You also want to highlight cells according to whether the calculated
ratio increases or decreases more than a specified amount.
Required:
Download spreadsheet CommonSizeCaseData-52d586.xlsx
You will build a spreadsheet that performs common-size analysis using five years of a company's income statements. Specifically, you will create two sheets within the
workbook, one for the horizontal analysis and one for the…
arrow_forward
Can I know how to solve this?
arrow_forward
Please Write Step by Step Answer
Otherwise i give DISLIKE !!
arrow_forward
help please answer in text form with proper workings and explanation for each and every part and steps with concept and introduction no AI no copy paste remember answer must be in proper format with all working
arrow_forward
Question 2
Sketch a graph that represents the following situation. Be sure to label the graph appropriately.
A student with an internship for the summer borrowed money from his mom to purchase a new phone for $1200. The graph shows the amount the student owes his mom as he makes $100 payments once a week for 5 weeks.
arrow_forward
Please help me create a balance sheet and an income statement for the year following exhibits 1.2 and 1.3
arrow_forward
Excel Skills
7. Solve the follow sections:
a.
Complete the following spreadsheet, showing how much will be in
your bank account if you deposit an initial deposit (cell B2) today
and it draws annual interest given in cell B1.
Interest
2 Initial deposit
3
4
5
6
7
A
8
9
10
Year
"
0
1
23
4
5
B
b. Graph the results of the bank account.
8%
$155
In bank
account.
arrow_forward
TIME VALUE OF MONEY ANALYSIS You have applied for a job with a local bank. As part of its evaluation
process, you must take an examination on time value of money analysis covering the following questions:
a. Draw time lines for (1) a $100 lump sum cash flow at the end of Year 2:01an ordinary annuity of $100 per year
for 3 years; and (3) an uneven cas Graphical user interface, text, application $50 at the end of Years 0 through 3.
b. (1) What's the future value of $
al compounding?
(2)
What's the prosent value of $ Description automatically generated
strate is 10%, annual compounding?
C.
d.
e.
What annual interest rate would cause $100 to grow to $125.97 in 3 years?
If a company's sales are growing at a rate of 20% annually, how long will it take sales to double?
What's the difference between an ordinary annuity and an annuity due? What type of annuity is shown
here? How would you change it to the other type of annuity?
1
0
ㅏ
2
+
$100
0
3
1
$100
$100
f. (1)
What is the future value of a…
arrow_forward
Part 1: Data Tables
You have decided to start saving for retirement. You plan to work for 35 years and then retire.
Requirements: Complete each requirement on a separate worksheet.
1. Calculate the amount of money that will be in your Roth IRA account when you retire if
you:
a. Save $3,500 at the end of each year.
b.
Earn 7% interest each year.
c. The answer to requirement I must be calculated using a single formula.
2. Create a one-input Data Table that calculates the value of your Roth IRA when you retire
if the annual savings amount is different than $3,500 per year.
a. Use the following annual end of the year annual savings amounts as the column
data in the Data Table: $500, $1,000, $2,000, $3,000, $3,500, $4,000, and $5,000.
b. The annual interest rate is still 7% each year.
3. Create a two-input Data Table that calculates the value of your Roth IRA when you retire
for different annual interest rates and different annual savings amounts.
a. Use the following annual interest rates…
arrow_forward
Excel Online Structured Activity: Amortization schedule
The data on a loan has been collected in the Microsoft Excel Online file below. Open the spreadsheet and perform the required analysis to answer the questions below.
X
Open spreadsheet
a. Complete an amortization schedule for a $42,000 loan to be repaid in equal installments at the end of each of the next three years. The interest rate is 9% compounded annually. Round all answers to the nearest cent.
Year
1
2
3
Year 1:
Year 2:
Year 3:
I
$
$
$
Beginning
Balance
|||
IV
V
% Interest
%
heck My Work
$
$
%
Payment
b. What percentage of the payment represents interest and what percentage represents principal for each of the three years? Round all answers to two decimal places.
% Principal
%
Reset Problem
%
$
$
$
%
Interest
$
$
$
Repayment
of Principal
$
c. Why do these percentages change over time?
I. These percentages change over time because even though the total payment is constant the amount of interest paid each year is declining as…
arrow_forward
Step Instruction
20
The location managers want new company cars. The chief financial officer has determined that the
company can afford $600 monthly payments based on a 5.25% APR for three-year loans. Your first
step is to calculate the loan.
Display the 3-Finance worksheet. In cell E2, insert the PV function using the periodic rate, the number
of payment periods, and a negative value for the monthly payment.
arrow_forward
Subject: accounting
arrow_forward
SEE MORE QUESTIONS
Recommended textbooks for you
Excel Applications for Accounting Principles
Accounting
ISBN:9781111581565
Author:Gaylord N. Smith
Publisher:Cengage Learning
Fundamentals of Financial Management, Concise Edi...
Finance
ISBN:9781285065137
Author:Eugene F. Brigham, Joel F. Houston
Publisher:Cengage Learning
Fundamentals of Financial Management, Concise Edi...
Finance
ISBN:9781305635937
Author:Eugene F. Brigham, Joel F. Houston
Publisher:Cengage Learning
Related Questions
- 1 Start with a Blank Excel Workbook 2 Your data will consist of the information provided below 3 Determine the Monthly Payment using the "PMT" formula 4 Create a detailed amortization schedule for the number of months below 5 Amortization schedule must include Interest calculation and a running balance 6 Create a Payment Dates Balance Lookup that uses the VLOOKUP formula to return the Balance for a given date 7 Extra credit (Use a Drop-Down list to select the Look up Date using "Payment Date" from your amortization scheduled 8 Format your document to only print the summary information without the amortization schedule (print on 1 page) Purchase Amount: $ 29,000.00 Down Payment Amount $ 1,000.00 YourName Loan Amount $ 28,000.00 (Summary Information) Term (months): 36 Interest Rate (APR): 3.50% Starting Date 12/7/2021…arrow_forwardhelp please answer in text form with proper workings and explanation for each and every part and steps with concept and introduction no AI no copy paste remember answer must be in proper format with all workingarrow_forwardPlease help me answer parts D and F ONLY. Thank you!arrow_forward
- Use the present value and future value tables to answer the following questions. Time Value of Money - Principles of Accounting, Volume 2: Managerial Accounting | OpenStax A. If you would like to accumulate $2,400 over the next 5 years when the interest rate is 15%, how much do you need to deposit in the account? $_____ B. If you place $6,200 in a savings account, how much will you have at the end of 6 years with a 12% interest rate? $_____ C. You invest $7,000 per year for 11 years at 12% interest, how much will you have at the end of 11 years? $_____ D. You win the lottery and can either receive $760,000 as a lump sum or $60,000 per year for 19 years. Assuming you can earn 8% interest, which do you recommend and why? _____arrow_forwardSolar Solutions began operations on January 1, 2015, and is now in its sixth year of operations. It is a retail sales company with a large amount of online sales. The adjusted trial balance as of December 31, 2020 appears below, along with prior year balance sheet data and some additional transaction data for 2020. SOLAR SOLUTIONS Adjusted Trial Balance 12/31/2020 2020 2019 Account Title Adjusted Trial Balance Post-Closing Trial Balance Debit Credit Debit Credit Cash $ 122,200 55,000 125,600 Accounts Receivable 35,000 Prepaid Insurance 5,000 6,000 |Inventory Office Equipment Machinery & Tools Accumulated Depreciation Accounts Payable Salaries Payable Sales Tax Payable Note Payable-Long Term Common Stock, $10 par 46,000 15,600 63,000 47,000 59,000 21,000 21,000 16,000 11,200 16,800 2,600 2,700 2,000 4,000 31,000 22,100 240,000 160,000 Retained Earnings 28,600 28,600 Dividends 10,000 Sales Revenue Cost of Goods Sold Rent Expense Salaries Expense 235,000 127,600 20,000 36,000 Insurance…arrow_forwardhelp please answer in text form with proper workings and explanation for each and every part and steps with concept and introduction no AI no copy paste remember answer must be in proper format with all workingarrow_forward
- help please answer in text form with proper workings and explanation for each and every part and steps with concept and introduction no AI no copy paste remember answer must be in proper format with all workingarrow_forwardCommon-Size Financial Statement Analysis Using Excel Completing this activity will help you learn to: 1. create Excel formulas using cell references. 2. create absolute cell references to perform calculations efficiently and correctly. 3. apply conditional formatting to highlight cells based on criteria that you specify. Case scenario: You are working at a small business that has been mostly stable. You want to analyze the financial statements of the past five years to examine the trends over time and compare the percentages of income statement items relative to overall sales. You also want to highlight cells according to whether the calculated ratio increases or decreases more than a specified amount. Required: Download spreadsheet CommonSizeCaseData-52d586.xlsx You will build a spreadsheet that performs common-size analysis using five years of a company's income statements. Specifically, you will create two sheets within the workbook, one for the horizontal analysis and one for the…arrow_forwardCan I know how to solve this?arrow_forward
- Please Write Step by Step Answer Otherwise i give DISLIKE !!arrow_forwardhelp please answer in text form with proper workings and explanation for each and every part and steps with concept and introduction no AI no copy paste remember answer must be in proper format with all workingarrow_forwardQuestion 2 Sketch a graph that represents the following situation. Be sure to label the graph appropriately. A student with an internship for the summer borrowed money from his mom to purchase a new phone for $1200. The graph shows the amount the student owes his mom as he makes $100 payments once a week for 5 weeks.arrow_forward
arrow_back_ios
SEE MORE QUESTIONS
arrow_forward_ios
Recommended textbooks for you
- Excel Applications for Accounting PrinciplesAccountingISBN:9781111581565Author:Gaylord N. SmithPublisher:Cengage LearningFundamentals of Financial Management, Concise Edi...FinanceISBN:9781285065137Author:Eugene F. Brigham, Joel F. HoustonPublisher:Cengage Learning
- Fundamentals of Financial Management, Concise Edi...FinanceISBN:9781305635937Author:Eugene F. Brigham, Joel F. HoustonPublisher:Cengage Learning
Excel Applications for Accounting Principles
Accounting
ISBN:9781111581565
Author:Gaylord N. Smith
Publisher:Cengage Learning
Fundamentals of Financial Management, Concise Edi...
Finance
ISBN:9781285065137
Author:Eugene F. Brigham, Joel F. Houston
Publisher:Cengage Learning
Fundamentals of Financial Management, Concise Edi...
Finance
ISBN:9781305635937
Author:Eugene F. Brigham, Joel F. Houston
Publisher:Cengage Learning