Problem I (20 points): Given the assumptions from 2013 to 2015, please assume that the financial...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Problem I (20 points): Given the assumptions from 2013 to 2015, please assume that the financial ratios in 2016 is the average of those of the first three years, answer the following questions. (Note: Try to give formulas you use or the calculating procedure to justify your answers.) 1) Using the method we learned in class, fill the following assumption form as well as Pro Forma financial statements of firm WNS for 2016. (15 points) 2) Compute the CFFA for firm WNS in 2016. (5 points) + Projection Assumptions (K) Sales Cost of goods sold ratio Operating expenses ratio Tax Rate Deprecation Interest (to be )paid Cash/Sales Days' sales in receivables Days' sales in inventory Net Fixed Asset Turnover Days to pay payables Other current liabilities/Sales Ending inventory Net Fixed Asset Net working capital 2013 100.00% 75.2% 21.30% 0.35 10 5 1% 43.4 59.4 12.5 10 1.50% N/a N/a N/a 2014 100.00% 75% 20.60% 0.35 10 5 1% 43.4 59.4 12.5 10 1.50% N/a N/a N/a 2015 100.00% 75.8% 20.30% 0.35 10 5 1% 43.4 59.4 12.5 10 1.50% 587 410 1100 2016 100.00% = - = = = Pro Forma Income Statement, WNS 2016 Sales Cost of Goods Sold Gross Profit Operating Expense Depreciation EBIT Interest EBT Tax Net Income Part of Pro Forma Balance Sheet, WNS 2016 Cash Accounts Receivable Inventory Current Assets Net Fixed Assets Accounts Payable Other current liabilities Current Liability 5500 Problem I (20 points): Given the assumptions from 2013 to 2015, please assume that the financial ratios in 2016 is the average of those of the first three years, answer the following questions. (Note: Try to give formulas you use or the calculating procedure to justify your answers.) 1) Using the method we learned in class, fill the following assumption form as well as Pro Forma financial statements of firm WNS for 2016. (15 points) 2) Compute the CFFA for firm WNS in 2016. (5 points) + Projection Assumptions (K) Sales Cost of goods sold ratio Operating expenses ratio Tax Rate Deprecation Interest (to be )paid Cash/Sales Days' sales in receivables Days' sales in inventory Net Fixed Asset Turnover Days to pay payables Other current liabilities/Sales Ending inventory Net Fixed Asset Net working capital 2013 100.00% 75.2% 21.30% 0.35 10 5 1% 43.4 59.4 12.5 10 1.50% N/a N/a N/a 2014 100.00% 75% 20.60% 0.35 10 5 1% 43.4 59.4 12.5 10 1.50% N/a N/a N/a 2015 100.00% 75.8% 20.30% 0.35 10 5 1% 43.4 59.4 12.5 10 1.50% 587 410 1100 2016 100.00% = - = = = Pro Forma Income Statement, WNS 2016 Sales Cost of Goods Sold Gross Profit Operating Expense Depreciation EBIT Interest EBT Tax Net Income Part of Pro Forma Balance Sheet, WNS 2016 Cash Accounts Receivable Inventory Current Assets Net Fixed Assets Accounts Payable Other current liabilities Current Liability 5500
Expert Answer:
Answer rating: 100% (QA)
Sales Cost of goods sold ratio Operating expenses ratio Tax Rate Depreciation Interest to be paid Ca... View the full answer
Related Book For
Fundamentals of Corporate Finance
ISBN: 978-1118845899
3rd edition
Authors: Robert Parrino, David S. Kidwell, Thomas W. Bates
Posted Date:
Students also viewed these finance questions
-
Determine the regression equation Negative amounts should be indicated by a minus sign Round your answers to 3 decimal places X Y Picture Picture Picture 2 Picture 2 Picture Picture 5 13 2375 5641 3...
-
How does the pretax operating cash flow for a project differ from the economic profit for that project?
-
Dallas Corporation reports the following amounts for Years 1 and 2: Each tax year is a 12-month period. Dallas qualifies as a small corporation for purposes of estimated tax payments, but it does not...
-
You accepted a new job with starting salary of $52,000 per year. The salary is expected to increase 4% each year. Now it is time to make a retirement plan for the next 39 years you expect to work....
-
An investment fund that pays quarterly dividends for 10 years yields an annual return of 6.6%. If the initial price of the fund is $200, what is the amount of the dividend?
-
Journalize the following transactions, using the allowance method of accounting for uncollectible receivables: Oct. 2. Received $600 from Rachel Elpel and wrote off the remainder owed of $1,350 as...
-
On April 23, 2014, Calvin Loyer admitted his wife, Edeltrud Loyer, to a nursing home administered by Signature Healthcare. During the admissions process, Calvin signed an arbitration agreement...
-
FIFO and LIFO'Periodic and Perpetual The following is a record of Cannondale Company's transactions for Boston Teapots for the month of May 2010. (a) Assuming that perpetual inventories are not...
-
Discuss the opportunities and threats that is associated with the external environment of the company selected
-
Jennifer Lee, an engineering major in her junior year, has received in the mail two guaranteed lineofcredit applications from two different banks. Each bank offers a different annual fee and finance...
-
Cupo Corporation reported taxable income of $600,000 and paid federal income tax of $126,000 in 2020. At the beginning of the year the corporation had positive accumulated E&P of $25,000. The...
-
Have you, or do you know somebody who, found wrongdoing at a company? If not at a company, how about in one of your classes? What actions were taken and why? Looking back at what was done, was that...
-
As an IT professional, It is required to speak with others either face to face, by phone, or in virtual meetings. Provide 2 examples of verbal communication. What form were your communications in...
-
Think about a strategy for sharing the story Brown Bear, Brown Bear and Five Little Monkeys Jumping on the Bed with young children. How would you present this story to a child? What would you change...
-
Research and select three examples of professional business memos for communication. Select three that you think reflect the qualities you would like to see in your own work. Then, address the...
-
Societal Impacts of Global Business: Explain how the global expansion of organizations has impacted society, citing specific examples regarding culture, transportation, employment, infrastructure,...
-
With voter turnout being between 50% and 60% on a good year, and between 30% and 40% in a down year, some suggest requiring all voters to vote in every election in order to retain their voter...
-
a. Determine the domain and range of the following functions.b. Graph each function using a graphing utility. Be sure to experiment with the window and orientation to give the best perspective of the...
-
Abacus Corporation will pay dividends of $2.25, $2.95, and $3.15in the next three years. After three years, the dividends are expected to grow at a constant rate of 4 percent per year. If the...
-
Kelly Martin has $10,000 that she can deposit into a savings account for five years. Bank A pays compounds interest annually, Bank B twice a year, and Bank C quarterly. Each bank has a stated...
-
Sunny Way Landscaping has a formal line of credit of $500,000 with First Commerce Bank. The interest rate on the loan is 6 percent, and under the agreement, Sunny Skies must pay an annual fee of 75...
-
This chapter suggests that estimating project costs is a challenging process that can resemble an art form as much as science. Describe the different methods used to estimate costs on a project. How...
-
Consider the common problems with project cost estimation and recall a project with which you have been involved. Which of these common problems did you encounter most often? Why?
-
Explain the concept of activity-based costing. What are the steps involved in this process?
Study smarter with the SolutionInn App