Mailings Review View Help Unless you need to edit, it's safer to stay in Protected View. Depreciation $ 159,000 Misc. Expenses $ 34,000 T Earnings before Taxes $380,680 Kimberly Cammon KC Enable Editing P/E Ratio Market price Number of shares outstanding $ 50.00 20.000 Comments

Excel Applications for Accounting Principles
4th Edition
ISBN:9781111581565
Author:Gaylord N. Smith
Publisher:Gaylord N. Smith
Chapter27: Time Value Of Money (compound)
Section: Chapter Questions
Problem 2R
icon
Related questions
Question

Toby’s forecasted 2021 financial statements follow, along with some industry average ratios.  Calculate Toby’s 2021 forecasted ratios and fill in the above table.  Calculate the EPS and DPS.  The company has a 40% payout ratio.  

ysis - Protected View Saved to this PC
Mailings Review
Help
ses. Unless you need to edit, it's safer to stay in Protected View.
Depreciation
$ 159,000
Misc. Expenses
$ 34,000
%
5
•
O Search
Earnings before Taxes
Taxes
Net Income
View
Industry Financial Ratios
Quick Ratio
Current Ratio
Inventory Turnover
AR Period
Fixed Asset Turnover
Total Asset Turnover
Return on Assets
Return on Equity
Total Debt Ratio
G
Profit Margin on Sales
P/E Ratio
16 4-
Y
H
N
J+
& 7
U
8
hp
18
*
$ 380,680
$ 126,306
$ 254,374
TAA
M
19
2x
35 days
13x
2.6x
9.10%
20%
50%
5%
6x
K
3x
8x
▷ll
Enable Editing
a
f10
P/E Ratio
Market price
Number of shares
outstanding
Toby's Financial Ratios
Quick Ratio
Current Ratio
Inventory Turnover
Kimberly Cammon KC
Days Sales Outstanding
Fixed Asset Turnover
Total Asset Turnover
Return on Assets
Return on Equity
Total Debt Ratio
Profit Margin on Sales
P/E Ratio
W
X
D Focus
112
S!!!!
insert
$ 50.00
Ratio
prt sc
20,000
pause
-
Comments 69
backspace
+ 100%
12:02 AM
1/22/2023
delete
home
enter
pg up
T shift
Transcribed Image Text:ysis - Protected View Saved to this PC Mailings Review Help ses. Unless you need to edit, it's safer to stay in Protected View. Depreciation $ 159,000 Misc. Expenses $ 34,000 % 5 • O Search Earnings before Taxes Taxes Net Income View Industry Financial Ratios Quick Ratio Current Ratio Inventory Turnover AR Period Fixed Asset Turnover Total Asset Turnover Return on Assets Return on Equity Total Debt Ratio G Profit Margin on Sales P/E Ratio 16 4- Y H N J+ & 7 U 8 hp 18 * $ 380,680 $ 126,306 $ 254,374 TAA M 19 2x 35 days 13x 2.6x 9.10% 20% 50% 5% 6x K 3x 8x ▷ll Enable Editing a f10 P/E Ratio Market price Number of shares outstanding Toby's Financial Ratios Quick Ratio Current Ratio Inventory Turnover Kimberly Cammon KC Days Sales Outstanding Fixed Asset Turnover Total Asset Turnover Return on Assets Return on Equity Total Debt Ratio Profit Margin on Sales P/E Ratio W X D Focus 112 S!!!! insert $ 50.00 Ratio prt sc 20,000 pause - Comments 69 backspace + 100% 12:02 AM 1/22/2023 delete home enter pg up T shift
lysis Protected View Saved to this PC ✓
Mailings Review
Help
uses. Unless you need to edit, it's safer to stay in Protected View.
%
5
O Search
View
Forecasted Balance Sheet for 2021
Cash
Accounts receivables
Inventories
Total current assets
Land and building
Machinery
Other fixed assets
Total assets
1. Toby's forecasted 2021 financial statements follow, along with some industry average
ratios. Calculate Toby's 2021 forecasted ratios and fill in the above table. Calculate the EPS
and DPS. The company has a 40% payout ratio.
40
Forecasted Income Statement for 2021
$6,390,000
$5,580,000
$ 810,000
Sales
Cost of goods sold
Gross operating profit
General admin & selling
expenses
Depreciation
Misc. Expenses
Earnings before Taxes
Taxes
Net Income
Industry Financial Ratios
Y
17
&
♫+
18
*
KAA
$ 72,000
$ 639,000
$ 994,000
$1,705,000
$ 338,000
$ 132,000
$ 61,000
$2,236,000
8
$ 236,320
$ 159,000
$ 34,000
$ 380,680
$ 126,306
$ 254,374
fg
DII
Enable Editing
9
Accounts and notes payable
Accruals
Total current liabilities
Per-Share Data
EPS
Long-term debt
Common stock
Retained earnings
Total liabilities and equity
DPS
P/E Ratio
Market price
Number of shares
outstanding
f10
Toby's Financial Ratios
W
Kimberly Cammon
DDI
$11
X
P
D Focus 88
F
(12
insert
+
**
$
KC
Ratio
$ 432,000
$ 170,000
$ 602,000
$ 604,290
$ 775,000
$ 254,710
$2,236,000
20,000
50.00
prt sc
$
]
$
7.
Com
backspace
1
Transcribed Image Text:lysis Protected View Saved to this PC ✓ Mailings Review Help uses. Unless you need to edit, it's safer to stay in Protected View. % 5 O Search View Forecasted Balance Sheet for 2021 Cash Accounts receivables Inventories Total current assets Land and building Machinery Other fixed assets Total assets 1. Toby's forecasted 2021 financial statements follow, along with some industry average ratios. Calculate Toby's 2021 forecasted ratios and fill in the above table. Calculate the EPS and DPS. The company has a 40% payout ratio. 40 Forecasted Income Statement for 2021 $6,390,000 $5,580,000 $ 810,000 Sales Cost of goods sold Gross operating profit General admin & selling expenses Depreciation Misc. Expenses Earnings before Taxes Taxes Net Income Industry Financial Ratios Y 17 & ♫+ 18 * KAA $ 72,000 $ 639,000 $ 994,000 $1,705,000 $ 338,000 $ 132,000 $ 61,000 $2,236,000 8 $ 236,320 $ 159,000 $ 34,000 $ 380,680 $ 126,306 $ 254,374 fg DII Enable Editing 9 Accounts and notes payable Accruals Total current liabilities Per-Share Data EPS Long-term debt Common stock Retained earnings Total liabilities and equity DPS P/E Ratio Market price Number of shares outstanding f10 Toby's Financial Ratios W Kimberly Cammon DDI $11 X P D Focus 88 F (12 insert + ** $ KC Ratio $ 432,000 $ 170,000 $ 602,000 $ 604,290 $ 775,000 $ 254,710 $2,236,000 20,000 50.00 prt sc $ ] $ 7. Com backspace 1
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 4 steps

Blurred answer
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Excel Applications for Accounting Principles
Excel Applications for Accounting Principles
Accounting
ISBN:
9781111581565
Author:
Gaylord N. Smith
Publisher:
Cengage Learning
Quickbooks Online Accounting
Quickbooks Online Accounting
Accounting
ISBN:
9780357391693
Author:
Owen
Publisher:
Cengage