Ms. Alma Serah is planning to leverage equity capital with debt during the years 2022, 2023...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Ms. Alma Serah is planning to leverage equity capital with debt during the years 2022, 2023 and 2024. She is keen to know whether ALMA.com will add economic value. Therefore, in order to assess the effects of its leveraging debt strategy, ALMA.com prepared a projected Statement of Financial Position (Balance Sheet) and Income Statement for the years 2022, 2023 and 2024 based on certain assumptions and events that are likely to happen in the future. The interest rate on capital lease is 5%. The average expected interest rate on the bank loan during 2022 - 2024 is 4%. For long-term debt, the real interest rate is estimated to be 3%; the inflation premium is 4%; and ALMA.com's default/liquidity risk premium over government bonds is estimated to be 5%. The cost of common equity was estimated using the risk-free long-term government bond rate plus investment risk premium of 5.8%. The income tax rate = 40%. Following are the projected statements of income and financial position for 2022, 2023 and 2024: INCOME STATEMENT Revenues Cost of Goods Sold Gross Profit General and Marketing Expenses Research and Development Depreciation EBIT Alma.com Projected Statement of Income (2022 - 2024) Interest Expense EBT Income Taxes Net Income (Loss) 2022 $3.44M 2.55 0.89 0.26 0.05 0.06 0.57 0.07 0.50 0.20 0.30 2023 $7.50M 5.20 3.30 0.34 0.05 0.09 1.87 0.11 1.76 0.70 1.06 2024 $12.30M 8.72 3.58 0.36 0.05 0.12 3.05 0.18 2.87 1.15 1.72 Alma.com Projected Statement of Financial Position (2022 - 2024) BALANCE SHEET Cash Accounts Receivable Inventories Total Current Assets Net fixed assets* Total Assets Accounts payable Accrued Liabilities Total Current Liabilities Capital Lease Liability* Bank Loan Long-Term Debt Total Non-Current Liabilities Total Liabilities 2022 $ 1.15 M 0.35 0.50 2.00 0.15 2.15 Venture Capital Additional Paid-in Capital Retained Earnings Total Equity 0.44 0.16 0.60 0.13 0.12 0.20 2023 $ 1.87 M 1.00 0.48 3.35 0.35 3.70 0.59 0.38 0.97 0.30 0.45 0.50 0.45 1.05 1.00 0 0.10 1.10 Total Liabilities and Equity 2.15 *Represents the capital lease of tools and equipment (warehouse facilities) 1.25 2.22 1.00 0.30 0.18 1.48 3.70 2024 $ 3.95 M 1.50 1.40 6.85 0.57 7.42 1.13 0.52 1.65 0.60 0.70 1.50 2.80 4.45 1.00 0 1.97 2.97 7.42 h. Determine the financial structure weights from ALMA.com's 2024 statement of financial position for the three interest-bearing debt components and the common equity. i. Calculate ALMA.com's weighted average cost of capital (WACC) j. Estimate ALMA.com's economic value added (EVA). Did ALMA.com expect to build or destroy economic value in 2024? [Hint: Consider whether ALMA.com is adding economic value in terms of its net operating profit after taxes (NOPAT)* and its weighted average cost of capital (WACC). k. Alma.com investors have been approached by an outside investor who wants to invest $3.0M in the venture at the end of 2020. What percentage of ownership in the venture should ALMA.com investors give up to the outside investor for a $3.0M new investment? Alma.com financial analysts predict that Operating Cash Flows are expected to be $0.21M in 2021, $0.55M in 2022, $0.60M in 2023 and $0.76M in 2024. The analysts further predict that the company's cash flows are expected to grow at 1% annual rate indefinitely beyond 2024. [Hint: Use Projected Free Cash Flow]. Ms. Alma Serah is planning to leverage equity capital with debt during the years 2022, 2023 and 2024. She is keen to know whether ALMA.com will add economic value. Therefore, in order to assess the effects of its leveraging debt strategy, ALMA.com prepared a projected Statement of Financial Position (Balance Sheet) and Income Statement for the years 2022, 2023 and 2024 based on certain assumptions and events that are likely to happen in the future. The interest rate on capital lease is 5%. The average expected interest rate on the bank loan during 2022 - 2024 is 4%. For long-term debt, the real interest rate is estimated to be 3%; the inflation premium is 4%; and ALMA.com's default/liquidity risk premium over government bonds is estimated to be 5%. The cost of common equity was estimated using the risk-free long-term government bond rate plus investment risk premium of 5.8%. The income tax rate = 40%. Following are the projected statements of income and financial position for 2022, 2023 and 2024: INCOME STATEMENT Revenues Cost of Goods Sold Gross Profit General and Marketing Expenses Research and Development Depreciation EBIT Alma.com Projected Statement of Income (2022 - 2024) Interest Expense EBT Income Taxes Net Income (Loss) 2022 $3.44M 2.55 0.89 0.26 0.05 0.06 0.57 0.07 0.50 0.20 0.30 2023 $7.50M 5.20 3.30 0.34 0.05 0.09 1.87 0.11 1.76 0.70 1.06 2024 $12.30M 8.72 3.58 0.36 0.05 0.12 3.05 0.18 2.87 1.15 1.72 Alma.com Projected Statement of Financial Position (2022 - 2024) BALANCE SHEET Cash Accounts Receivable Inventories Total Current Assets Net fixed assets* Total Assets Accounts payable Accrued Liabilities Total Current Liabilities Capital Lease Liability* Bank Loan Long-Term Debt Total Non-Current Liabilities Total Liabilities 2022 $ 1.15 M 0.35 0.50 2.00 0.15 2.15 Venture Capital Additional Paid-in Capital Retained Earnings Total Equity 0.44 0.16 0.60 0.13 0.12 0.20 2023 $ 1.87 M 1.00 0.48 3.35 0.35 3.70 0.59 0.38 0.97 0.30 0.45 0.50 0.45 1.05 1.00 0 0.10 1.10 Total Liabilities and Equity 2.15 *Represents the capital lease of tools and equipment (warehouse facilities) 1.25 2.22 1.00 0.30 0.18 1.48 3.70 2024 $ 3.95 M 1.50 1.40 6.85 0.57 7.42 1.13 0.52 1.65 0.60 0.70 1.50 2.80 4.45 1.00 0 1.97 2.97 7.42 h. Determine the financial structure weights from ALMA.com's 2024 statement of financial position for the three interest-bearing debt components and the common equity. i. Calculate ALMA.com's weighted average cost of capital (WACC) j. Estimate ALMA.com's economic value added (EVA). Did ALMA.com expect to build or destroy economic value in 2024? [Hint: Consider whether ALMA.com is adding economic value in terms of its net operating profit after taxes (NOPAT)* and its weighted average cost of capital (WACC). k. Alma.com investors have been approached by an outside investor who wants to invest $3.0M in the venture at the end of 2020. What percentage of ownership in the venture should ALMA.com investors give up to the outside investor for a $3.0M new investment? Alma.com financial analysts predict that Operating Cash Flows are expected to be $0.21M in 2021, $0.55M in 2022, $0.60M in 2023 and $0.76M in 2024. The analysts further predict that the company's cash flows are expected to grow at 1% annual rate indefinitely beyond 2024. [Hint: Use Projected Free Cash Flow]. Ms. Alma Serah is planning to leverage equity capital with debt during the years 2022, 2023 and 2024. She is keen to know whether ALMA.com will add economic value. Therefore, in order to assess the effects of its leveraging debt strategy, ALMA.com prepared a projected Statement of Financial Position (Balance Sheet) and Income Statement for the years 2022, 2023 and 2024 based on certain assumptions and events that are likely to happen in the future. The interest rate on capital lease is 5%. The average expected interest rate on the bank loan during 2022 - 2024 is 4%. For long-term debt, the real interest rate is estimated to be 3%; the inflation premium is 4%; and ALMA.com's default/liquidity risk premium over government bonds is estimated to be 5%. The cost of common equity was estimated using the risk-free long-term government bond rate plus investment risk premium of 5.8%. The income tax rate = 40%. Following are the projected statements of income and financial position for 2022, 2023 and 2024: INCOME STATEMENT Revenues Cost of Goods Sold Gross Profit General and Marketing Expenses Research and Development Depreciation EBIT Alma.com Projected Statement of Income (2022 - 2024) Interest Expense EBT Income Taxes Net Income (Loss) 2022 $3.44M 2.55 0.89 0.26 0.05 0.06 0.57 0.07 0.50 0.20 0.30 2023 $7.50M 5.20 3.30 0.34 0.05 0.09 1.87 0.11 1.76 0.70 1.06 2024 $12.30M 8.72 3.58 0.36 0.05 0.12 3.05 0.18 2.87 1.15 1.72 Alma.com Projected Statement of Financial Position (2022 - 2024) BALANCE SHEET Cash Accounts Receivable Inventories Total Current Assets Net fixed assets* Total Assets Accounts payable Accrued Liabilities Total Current Liabilities Capital Lease Liability* Bank Loan Long-Term Debt Total Non-Current Liabilities Total Liabilities 2022 $ 1.15 M 0.35 0.50 2.00 0.15 2.15 Venture Capital Additional Paid-in Capital Retained Earnings Total Equity 0.44 0.16 0.60 0.13 0.12 0.20 2023 $ 1.87 M 1.00 0.48 3.35 0.35 3.70 0.59 0.38 0.97 0.30 0.45 0.50 0.45 1.05 1.00 0 0.10 1.10 Total Liabilities and Equity 2.15 *Represents the capital lease of tools and equipment (warehouse facilities) 1.25 2.22 1.00 0.30 0.18 1.48 3.70 2024 $ 3.95 M 1.50 1.40 6.85 0.57 7.42 1.13 0.52 1.65 0.60 0.70 1.50 2.80 4.45 1.00 0 1.97 2.97 7.42 h. Determine the financial structure weights from ALMA.com's 2024 statement of financial position for the three interest-bearing debt components and the common equity. i. Calculate ALMA.com's weighted average cost of capital (WACC) j. Estimate ALMA.com's economic value added (EVA). Did ALMA.com expect to build or destroy economic value in 2024? [Hint: Consider whether ALMA.com is adding economic value in terms of its net operating profit after taxes (NOPAT)* and its weighted average cost of capital (WACC). k. Alma.com investors have been approached by an outside investor who wants to invest $3.0M in the venture at the end of 2020. What percentage of ownership in the venture should ALMA.com investors give up to the outside investor for a $3.0M new investment? Alma.com financial analysts predict that Operating Cash Flows are expected to be $0.21M in 2021, $0.55M in 2022, $0.60M in 2023 and $0.76M in 2024. The analysts further predict that the company's cash flows are expected to grow at 1% annual rate indefinitely beyond 2024. [Hint: Use Projected Free Cash Flow]. Ms. Alma Serah is planning to leverage equity capital with debt during the years 2022, 2023 and 2024. She is keen to know whether ALMA.com will add economic value. Therefore, in order to assess the effects of its leveraging debt strategy, ALMA.com prepared a projected Statement of Financial Position (Balance Sheet) and Income Statement for the years 2022, 2023 and 2024 based on certain assumptions and events that are likely to happen in the future. The interest rate on capital lease is 5%. The average expected interest rate on the bank loan during 2022 - 2024 is 4%. For long-term debt, the real interest rate is estimated to be 3%; the inflation premium is 4%; and ALMA.com's default/liquidity risk premium over government bonds is estimated to be 5%. The cost of common equity was estimated using the risk-free long-term government bond rate plus investment risk premium of 5.8%. The income tax rate = 40%. Following are the projected statements of income and financial position for 2022, 2023 and 2024: INCOME STATEMENT Revenues Cost of Goods Sold Gross Profit General and Marketing Expenses Research and Development Depreciation EBIT Alma.com Projected Statement of Income (2022 - 2024) Interest Expense EBT Income Taxes Net Income (Loss) 2022 $3.44M 2.55 0.89 0.26 0.05 0.06 0.57 0.07 0.50 0.20 0.30 2023 $7.50M 5.20 3.30 0.34 0.05 0.09 1.87 0.11 1.76 0.70 1.06 2024 $12.30M 8.72 3.58 0.36 0.05 0.12 3.05 0.18 2.87 1.15 1.72 Alma.com Projected Statement of Financial Position (2022 - 2024) BALANCE SHEET Cash Accounts Receivable Inventories Total Current Assets Net fixed assets* Total Assets Accounts payable Accrued Liabilities Total Current Liabilities Capital Lease Liability* Bank Loan Long-Term Debt Total Non-Current Liabilities Total Liabilities 2022 $ 1.15 M 0.35 0.50 2.00 0.15 2.15 Venture Capital Additional Paid-in Capital Retained Earnings Total Equity 0.44 0.16 0.60 0.13 0.12 0.20 2023 $ 1.87 M 1.00 0.48 3.35 0.35 3.70 0.59 0.38 0.97 0.30 0.45 0.50 0.45 1.05 1.00 0 0.10 1.10 Total Liabilities and Equity 2.15 *Represents the capital lease of tools and equipment (warehouse facilities) 1.25 2.22 1.00 0.30 0.18 1.48 3.70 2024 $ 3.95 M 1.50 1.40 6.85 0.57 7.42 1.13 0.52 1.65 0.60 0.70 1.50 2.80 4.45 1.00 0 1.97 2.97 7.42 h. Determine the financial structure weights from ALMA.com's 2024 statement of financial position for the three interest-bearing debt components and the common equity. i. Calculate ALMA.com's weighted average cost of capital (WACC) j. Estimate ALMA.com's economic value added (EVA). Did ALMA.com expect to build or destroy economic value in 2024? [Hint: Consider whether ALMA.com is adding economic value in terms of its net operating profit after taxes (NOPAT)* and its weighted average cost of capital (WACC). k. Alma.com investors have been approached by an outside investor who wants to invest $3.0M in the venture at the end of 2020. What percentage of ownership in the venture should ALMA.com investors give up to the outside investor for a $3.0M new investment? Alma.com financial analysts predict that Operating Cash Flows are expected to be $0.21M in 2021, $0.55M in 2022, $0.60M in 2023 and $0.76M in 2024. The analysts further predict that the company's cash flows are expected to grow at 1% annual rate indefinitely beyond 2024. [Hint: Use Projected Free Cash Flow].
Expert Answer:
Answer rating: 100% (QA)
To address the questions outlined in the provided material we will need to execute several financial calculations and evaluations Lets start with the first task h Determine the financial structure wei... View the full answer
Related Book For
Auditing and Assurance Services An Applied Approach
ISBN: 978-0073404004
1st edition
Authors: Iris Stuart
Posted Date:
Students also viewed these mathematics questions
-
Glenda is enrolled in a part-time program at the local university, for which she paid $2,500 tuition fees. She also paid $150 for books. She received a scholarship of $4,000. How much of her...
-
During your audit of the Long-Term Debt and Owners Equity accounts, you notice several adjusting journal entries in them at year-end. a. Identify several questions that you should ask management...
-
During a one-week promotion, Als Appliance Warehouse is planning to offer terms of nothing down and nothing to pay for four months on major appliances priced above $500. Four months after the date of...
-
At December 31, 2010, Cafu Co. reported the following information on its statement on financial position. Accounts receivable...............R$960,000 Less: Allowance for doubtful accounts............
-
Think about the television viewing audience behavior you've observed in your household. Of the five ways people avoid TV ad exposure discussed in this chapter, which have you observed in your...
-
What role should the client have in raising issues related to auditors' planning and execution of the engagement? Support your answer using ethical reasoning.
-
Consider the jet turbine engine thrust data in Table B.13. Split the data into prediction and estimation data sets. a. Fit a model to the estimation data using all possible regressions. Select the...
-
Ten parts are measured three times by the same operator in a gauge capability study. The data are shown in Table 8E.9 (a) Describe the measurement error that results from the use of this gauge. (b)...
-
How does Lean Management foster a culture of continuous improvement and waste reduction within organizational processes ? Explain
-
The Wallace Stationary Company purchases paper from the Seaboard Paper Company. Wallace produces stationary that require 1,415,000 sq. yards of stationary per year. The cost per order for the company...
-
Which ONE of the following statements regarding total internal reflection is FALSE? A) It can only occur when light passes from a dense to a less dense medium. B) It can only occur if the critical...
-
List applications or types of technology/mobile training programs that can be customized for differing employee development learning paths. Explain why these examples you listed can be effective.
-
provide an example of Vocalics using verbal communication and in parenthesises explain how a non-verbal component of that message can contradict the verbal message ?
-
Provide an example of Personal Presentation using Verbal Communication and then in parentheses explain how a non-verbal component of that message can contradict the verbal message ?
-
Provide an example of Haptics using Verbal Communication and then in parentheses explain how a non-verbal component of that message can contradict the verbal message ?
-
Record all employer's payroll expenses and liabilities for the month of July.
-
To complete this activity, you will need to have Excel installed on your computer. This exercise requires you to work in Excel and answer questions in Connect. You will read a brief scenario and then...
-
Calculate the electrical conductivity of a fiber-reinforced polyethylene part that is reinforced with 20 vol % of continuous, aligned nickel fibers.
-
The SEC fined Gemstar-TV Guide International $10 million for overstating its revenue by $250 million from 1999 through 2002. Gemstar improperly recorded revenue for expired, disputed, or nonexistent...
-
Report modifications to the opinion on internal controls over the financial reporting process. What causes auditors to modify a report on internal controls over financial reporting?
-
What are tests of account balances? How are they used in the audit process?
-
Explain the meaning of capital maintenance.
-
The four conditions of IAS 11 [see Section 8.4.4] provide entirely adequate safeguards for the use of the percentage-of-completion method for long-term contracts. When these requirements are met,...
-
Motor vehicles are necessarily non-current (fixed) assets when: A. They are intended for continuing use in the business. B. They are more than one year old. C. They are parked with the handbrake on....
Study smarter with the SolutionInn App