SutraChem expands its manufacturing capacity, funded by the issuance of new initial public offering (IPO). The exercise
Question:
SutraChem expands its manufacturing capacity, funded by the issuance of new initial public offering (IPO). The exercise increases its number of shares outstanding to 30 million units. The fund is expected to be sufficient for the next FIVE (5) years, hence there will be no new shares issuance during that period.
The company sees the expansion exercise as a huge turnaround for the company where the sales for 2020 is RM65 million and is expected to grow at 5% annually. The new machines are to be depreciated at 14% annually. The company spends RM240,000 annually on building rentals. Company's cash kept in current account will give return of 4% annually, while debt will be charged 5%. To avoid future cash uncertainties and emergency, the company sets a minimum cash requirement of RM3 million. The company expects to pay 34% tax rate and pays dividend of 40% of the net profit.
As a Financial Manager of the company, you have compiled the percentage of sales parameters which are derived from the company's historical financial performance as follows:
Item | Percentage of Sales |
Cost of goods sold | 40.0% |
Selling, general and administrative expenses | 10.0% |
Marketing and promotion expenses | 1.0% |
Utilities expenses | 1.0% |
Depreciation expenses | 14.0% |
Interest earned | 4.0% |
Interest expenses | 5.0% |
Accounts receivable, net | 15.0% |
Merchandise inventory | 10.0% |
Other current assets | 10.0% |
Long-term investments | 12.0% |
Plant and equipment, net | 25.0% |
Current liabilities | 40.0% |
Other contribution to capital | 5.0% |
Prepare 5 years income statement
P5 A B lease type your student id here: 190204102 C Subbasin ID 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 D Weighted Hydrological Soil Group B B B B C D D D R B B B C D C X Total subbasin area (m²) 133225.00 17689.00 50625.00 100769.50 44408 33 1185921.00 33362176.00 33419776.00 5780.98 17689.00 14641.00 1185921.00 1185921.00 10556001.00 83521.00 38416.00 Percentages of urban coverage % 25 89 25 .5 33 21 76 76 93 89 41 21 21 01 21 16 fx G Urban Landscape Cover Type Impervious areas: Impervious areas Impervious areas: Impervious areas: Impervious areas Impervious areas Impervious areas Impervious areas: Impervious areas: Impervious areas: Impervious areas Impervious areas Impervious areas: Impervious areas: Impervious areas: Impervious areas: H Cover Discription Fully developed urban areas (vegetation established) Fully developed urban areas (vegetation established) Good condition (grass cover 75%) Fully developed urban areas (vegetation established) Fair condition (grass cover SU% to (5%) Fully developed urban areas (vegetation established) Poor condition (grass cover - 50%) Poor condition (grass cover 50%) Good condition (grass cover 75%) Fully developed urban areas (vegetation established) Fully developed urban areas (vegetation established) Fully developed urban areas (vegetation established) Fully developed urban areas (vegetation established) Fully developed urban areas (vegetation established) Paved; open ditches (including right-of-way) Poor condition (grass cover 50%) Percentage of Agricultural Land % 37.5 5.5 37.5 49.75 SCS Curve Number Homework 33.5 39.5 12 12 3.5 29.5 39.5 39.5 49.5 39.5 42 J Agricultural Land Cover Type Row crops Small grain Small grain Row crops Small grain Row crops Close-seeded or broadcast legumes or rotation meadow Close-seeded or broadcast legumes or rotation meadow Close-seeded or broadcast legumes or rotation meadow Small grain Row crops Row crops Row crops Small grain Small grain Treatment. ntoured & terraced (C8 SR C&T C + CR C+CR C + CR C&T C&T SR SR C&T+ CR C + CR C + CR C+ CR C&T+ CR SR + CR Hydrologic Condition Good Good Good Poor Poor Good Good Good Poor Good Poor Good Good Poor Good Good M Percentage of Arid-Semi Arid 37.5 5.5 37.5 49.75 33 5 39.5 12 12 3.5 5.5 29.5 39.5 39.5 49.5 39.5 42 N Arid-Semi Arid Rangeland Cover Discription Desert shrub-major plants include saltbush, greasewood, creosotebush, blackbrush, bursage, palo verde, mesquite, and cactus. Pinyon-juniper-pinyon, juniper, or both; grass understory Sagebrush with grass understory. Sagebrush with grass understory. Desert shrub-major plants include saltbush, greasewood, creocotchuch, blackhruch, bursage, palo verde, mesquite, and cactus. Sagebrush with grass understory. Sagebrush with grass understory. Sagebruch with grass understory Desert shrub-major plants include saltbush, greasewood, creosotebush, blackbruch. bursage, palo verde, mesquite, and cactus. Pinyon-juniper-pinyon, juniper, or both; grasst understory. Desert shrub-major plants include saltbush, greasewood, creosotebuch, blackbrush, bursage, palo verde, mesquite, and cactus. Sagebrush with grass understory. Sagebrush with grass understory. Sagebrush with grass understory Desert chrub-major plants include saltbush, greasewood, creosotebush, blackbrush bursage, palo verde, mesquite, and cactus. Sagebrush with grass understory. 0 Hydrologic Condition Poor Fair Good Poor Fair Fair Fair Fair Fair Fair Fair Fair Poor Poor Good P Area Weighted Curve Number Q 2P 2P 2P 2P 2P 2P 2P 2P 2P 2P 2P 2P 2P 2P 2P 2P R S T U W X | Y | Question Please first type in you student id number on the yellow cell at upper left Z AA After typing your id number, your homework parameters will be appear in "SCS Curve Number Homework" table under "Question AB AC Please enter soil storage and innitial abstraction parameters respectively in blue and orange cells down below AD What is Area Weighted Curve Number for Total Basin: What is Average Soil Storage of Total Basin (mm): AE What is Average Initial Abstraction of Total Basin (mm): What is Annual Direct Runoff from Total Basin (m): After typing in all the answers in required fields please save this document and upload it to LMS before deadline. By using parameters in "SCS Curve Number Homework" table and required tables under "Curve Number Tables" tab; please calculate and type-in "Area Weighted Curve Number" showr Please be informed all the answers should be in metric system and the units that required given in the next cell of the coloured cells. Grades of each question given in the cells next to the entry cell. Total homework grade is 100 Point. 16P AF After calculating curve numbers for each subbasin please congregate subbasin curve numbers and type in your area weighted curve number for all basin, down below to the cr Notes: Please be noted that SCS Curve Number method is an event based model but, for this question please do your sollution disregarding this fact. 16P AG 16P By using total daily precipitation values given in "Precipitation 2015" tab please calculate annual direct runoff estimation and type into the cell coloured gray given in down below. 20P Searching method from various sources and it's applications are highly encouraged but please only use the tables that provided under "Curve Number Tables" tab. The tables that used from other sources may lear AH If you are interested in you can check basin shape from the "Basin Shape" tab. But please note that Basin Shape map doesn't represent the relative basin areas! Al AJ AK AL AM AN AO AP AQ P5 A B lease type your student id here: 190204102 C Subbasin ID 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 D Weighted Hydrological Soil Group B B B B C D D D R B B B C D C X Total subbasin area (m²) 133225.00 17689.00 50625.00 100769.50 44408 33 1185921.00 33362176.00 33419776.00 5780.98 17689.00 14641.00 1185921.00 1185921.00 10556001.00 83521.00 38416.00 Percentages of urban coverage % 25 89 25 .5 33 21 76 76 93 89 41 21 21 01 21 16 fx G Urban Landscape Cover Type Impervious areas: Impervious areas Impervious areas: Impervious areas: Impervious areas Impervious areas Impervious areas Impervious areas: Impervious areas: Impervious areas: Impervious areas Impervious areas Impervious areas: Impervious areas: Impervious areas: Impervious areas: H Cover Discription Fully developed urban areas (vegetation established) Fully developed urban areas (vegetation established) Good condition (grass cover 75%) Fully developed urban areas (vegetation established) Fair condition (grass cover SU% to (5%) Fully developed urban areas (vegetation established) Poor condition (grass cover - 50%) Poor condition (grass cover 50%) Good condition (grass cover 75%) Fully developed urban areas (vegetation established) Fully developed urban areas (vegetation established) Fully developed urban areas (vegetation established) Fully developed urban areas (vegetation established) Fully developed urban areas (vegetation established) Paved; open ditches (including right-of-way) Poor condition (grass cover 50%) Percentage of Agricultural Land % 37.5 5.5 37.5 49.75 SCS Curve Number Homework 33.5 39.5 12 12 3.5 29.5 39.5 39.5 49.5 39.5 42 J Agricultural Land Cover Type Row crops Small grain Small grain Row crops Small grain Row crops Close-seeded or broadcast legumes or rotation meadow Close-seeded or broadcast legumes or rotation meadow Close-seeded or broadcast legumes or rotation meadow Small grain Row crops Row crops Row crops Small grain Small grain Treatment. ntoured & terraced (C8 SR C&T C + CR C+CR C + CR C&T C&T SR SR C&T+ CR C + CR C + CR C+ CR C&T+ CR SR + CR Hydrologic Condition Good Good Good Poor Poor Good Good Good Poor Good Poor Good Good Poor Good Good M Percentage of Arid-Semi Arid 37.5 5.5 37.5 49.75 33 5 39.5 12 12 3.5 5.5 29.5 39.5 39.5 49.5 39.5 42 N Arid-Semi Arid Rangeland Cover Discription Desert shrub-major plants include saltbush, greasewood, creosotebush, blackbrush, bursage, palo verde, mesquite, and cactus. Pinyon-juniper-pinyon, juniper, or both; grass understory Sagebrush with grass understory. Sagebrush with grass understory. Desert shrub-major plants include saltbush, greasewood, creocotchuch, blackhruch, bursage, palo verde, mesquite, and cactus. Sagebrush with grass understory. Sagebrush with grass understory. Sagebruch with grass understory Desert shrub-major plants include saltbush, greasewood, creosotebush, blackbruch. bursage, palo verde, mesquite, and cactus. Pinyon-juniper-pinyon, juniper, or both; grasst understory. Desert shrub-major plants include saltbush, greasewood, creosotebuch, blackbrush, bursage, palo verde, mesquite, and cactus. Sagebrush with grass understory. Sagebrush with grass understory. Sagebrush with grass understory Desert chrub-major plants include saltbush, greasewood, creosotebush, blackbrush bursage, palo verde, mesquite, and cactus. Sagebrush with grass understory. 0 Hydrologic Condition Poor Fair Good Poor Fair Fair Fair Fair Fair Fair Fair Fair Poor Poor Good P Area Weighted Curve Number Q 2P 2P 2P 2P 2P 2P 2P 2P 2P 2P 2P 2P 2P 2P 2P 2P R S T U W X | Y | Question Please first type in you student id number on the yellow cell at upper left Z AA After typing your id number, your homework parameters will be appear in "SCS Curve Number Homework" table under "Question AB AC Please enter soil storage and innitial abstraction parameters respectively in blue and orange cells down below AD What is Area Weighted Curve Number for Total Basin: What is Average Soil Storage of Total Basin (mm): AE What is Average Initial Abstraction of Total Basin (mm): What is Annual Direct Runoff from Total Basin (m): After typing in all the answers in required fields please save this document and upload it to LMS before deadline. By using parameters in "SCS Curve Number Homework" table and required tables under "Curve Number Tables" tab; please calculate and type-in "Area Weighted Curve Number" showr Please be informed all the answers should be in metric system and the units that required given in the next cell of the coloured cells. Grades of each question given in the cells next to the entry cell. Total homework grade is 100 Point. 16P AF After calculating curve numbers for each subbasin please congregate subbasin curve numbers and type in your area weighted curve number for all basin, down below to the cr Notes: Please be noted that SCS Curve Number method is an event based model but, for this question please do your sollution disregarding this fact. 16P AG 16P By using total daily precipitation values given in "Precipitation 2015" tab please calculate annual direct runoff estimation and type into the cell coloured gray given in down below. 20P Searching method from various sources and it's applications are highly encouraged but please only use the tables that provided under "Curve Number Tables" tab. The tables that used from other sources may lear AH If you are interested in you can check basin shape from the "Basin Shape" tab. But please note that Basin Shape map doesn't represent the relative basin areas! Al AJ AK AL AM AN AO AP AQ
Expert Answer:
Answer Amount in Millions So Cash Balance Maintained is 300000 03 Million And Bulding Rent 240000 02... View the full answer
Students also viewed these civil engineering questions
-
Using the AutoFilter, Sort, and other Excel functions develop a test for each of the following: 1) Invoices just below the $1,000 approval threshold 2) Suppliers who submit sequentially numbered...
-
Q-1: What do you think is the most critical environmental issue facing the planet at this point in time? Why?
-
Create an empty database named Adams. Download the Excel file Ch03Ex02 and import the two worksheets to tables in your database. Create a Totals query to summarize the current value of equipment for...
-
It was reported that 23% of U.S. adult cellphone owners called a friend for advice about a purchase while in a store. If a sample of 15 U.S adult cellphone owners is selected, what is the probability...
-
What is frustration? What are some of its manifestations? How can the frustration model be used to analyze organizational behavior?
-
If the Sampsons should purchase bonds, what maturities should they consider, keeping in mind their investment goal?
-
What is an SSR and what is it intended to accomplish?
-
On August 31, the balance sheet of Donahue Veterinary Clinic showed Cash $9,000, Accounts Receivable $1,700, Supplies $600, Equipment $6,000, Accounts Payable $3,600, Common Stock $13,000, and...
-
Provide a summary of Kamille McKinney's case. Include details on the crime. The individuals involved, including background information How this case came to its conclusion The outcome of the parties...
-
1. Using the data input provided (Exhibit 1), prepare LAFs master budgets in Excel. Do not hard-code numbers into the spreadsheet, except in the financing section of the cash budget. 2. Conduct a...
-
Following is a partial adjusted trial balance before tax of Holden Corp. on January 31, 2022. Holden Corp. follows IFRS. Holden Corp.'s tax rate is 29% and the company uses a perpetual inventory...
-
You can add additional light fixture sizes to the family as required. A) True B) False
-
Fill in the blank field in this text: The [1]________________________________________ from the Modify tab (on the Ribbon) allows you to extend one roof element over, and into, another.
-
Fill in the blank field in this text: Pressing the [1]________ key cycles you through the snap options.
-
It is not possible to copy/paste elements from one floor to another and have them line up (with the original objects). A) True B) False
-
Fill in the blank field in this text: While using the Roof tool, you can use the[1]__________ tool from the Ribbon to fill in the missing segments to close the perimeter.
-
Huang Industries is considering a proposed project whose estimated NPV is $12 million. This estimate assumes that economic conditions will be "average." However, the CFO realizes that conditions...
-
Ball bearings are widely used in industrial applications. You work for an industrial food machinery manufacturer and your role is to design the driveshaft assembly on a new type of equipment that...
-
List the countries your customers come from, sorting the data by Country Name. What problem do you encounter? What would you do to the database to improve your ability to analyze the data by country?
-
What is the typical strategy to access a database? How do users access an Access database? Are there other strategies to access database systems?
-
Which retailers m-commerce site has shown the most change since 2013?
-
Develop the following systems using the fairness pattern: 1. Tax fairness: A tax platform based on an ideal that aims to create a system of taxation that is fair, clear, and equivalent for all...
-
BOs make this pattern stable and extendible. Do you agree?
-
Write down some common case studies to highlight the importance of stable analysis patterns.
Study smarter with the SolutionInn App