Question: Finally, you expect net working capital to increase from $ 2 0 0 , 0 0 0 in year 2 to $ 2 9 5

Finally, you expect net working capital to increase from $200,000 in year 2 to $295,000 in year 3. What are your pro forma earnings for year 3? What is your pro forma free cash flow for year 3?
Complete the following pro forma statement. (Round to the nearest dollar.)
\table[[Pro Forma Income Statement,Year 3],[Sales,],[COGS,],[Depreciation,],[EBIT,],[Tax,],[Earnings,],[Add Back Depreciation,],[Subtract Change in NWC,],[Free Cash Flow,]]
Finally, you expect net working capital to increase from $200,000 in

Step by Step Solution

There are 3 Steps involved in it

1 Expert Approved Answer
Step: 1 Unlock blur-text-image
Question Has Been Solved by an Expert!

Get step-by-step solutions from verified subject matter experts

Step: 2 Unlock
Step: 3 Unlock

Students Have Also Explored These Related Finance Questions!

Q:

Over the past decades, China has emerged as a global economic powerhouse. In 2020, China was the second-largest economy after the United States, with a nominal GDP of $14.7 trillion. The state of...

Q:

please answer in chart form this was question 1 and 2 i don't know if helps b. Whit are the thee cash now for this propect lor years 1 and 2 ? 3. What are the incremental earnings for this project...

Q:

You are evaluating a new product. In year 3 of your analysis, you are projecting pro forma sales of $ 5 . 8 million and cost of goods sold of $ 3 . 4 8 million. You will be depreciating a $ 1 . 9...

Q:

You are evaluating a new product. In year 3 of your analysis, you are projecting pro forma sales of $5.5 million and cost of goods sold of $3.30 million. You will be depreciating a $1.4 million...

Q:

You are evaluating a new product. In year 3 of your analysis, you are projecting pro forma sales of $ 4 . 6 million and cost of goods sold of $ 2 . 7 6 million. You will be depreciating a $ 1 . 2...

Q:

You are evaluating a new product. In year 3 of your analysis, you are projecting pro forma sales of $ 5 . 5 million and cost of goods sold of $ 3 . 3 0 million. You will be depreciating a $ 1 . 7...

Q:

You are evaluating a new product. In year 3 of your analysis, you are projecting pro forma sales of $ 4 . 9 million and cost of goods sold of $ 2 . 9 4 million. You will be depreciating a $ 1 . 7...

Q:

You are evaluating a new product. In year 3 of your analysis, you are projecting pro forma sales of $ 5 . 7 million and cost of goods sold of $ 3 . 4 2 million. You will be depreciating a $ 1 . 5...

Q:

Question content area top Part 1 You are evaluating a new product. In year 3 of your analysis, you are projecting pro forma sales of $ 5 . 7 5 . 7 million and cost of goods sold of $ 3 . 4 2 3 . 4 2...

Q:

You are evaluating a new product. In year 3 of your analysis, you are projecting pro forma sales of $ 4 . 4 million and cost of goods sold of $ 2 . 6 4 million. You will be depreciating a $ 1 . 6...

Q:

Question content area top Part 1 You are evaluating a new product. In year 3 of your analysis, you are projecting pro forma sales of $ 5 . 3 5 . 3 million and cost of goods sold of $ 3 . 1 8 3 . 1 8...

Q:

Calculating Perpetuity Values The Maybe Pay Life Insurance Co. is trying to sell you an investment policy that will pay you and your heirs $20,000 per year forever. If the required return on this...

Q:

Write an essay on financial decision tools What are the tools people uses in financial decision How these tools help people make their financial decision What are the financial decision theories How...

Q:

A survey is planned to determine the mean annual family medical expenses of employees of a large company which subsidises the health insurance of its staff. The management of the company wishes to be...

Q:

10) For a bond that pays cash interest (i.e., not a zero coupon bond), YTM is (a) always equal to the coupon rate (b) always equal to the current yield (c) is always less than the coupon rate (d) can...

Q:

3. Analyzing a Film. View a feature film or a video (e.g., Chir-raq or Brooklyn) and assume the position of a researcher. Analyze the cultural meanings in the film from each of the three...

Q:

d. How were you expected to contribute to family life?

Q:

2. Analyzing Cultural Patterns. Find a text or speech that discusses some intercultural or cultural issues, and analyze the cultural patterns present in the text. Consider, for example, the I Have a...