PART 1: Using Excel, create a 5-year annual pro forma income statement for the newly formed...
Fantastic news! We've Found the answer you've been seeking!
Question:
![PART 1: Using Excel, create a 5-year annual pro forma income statement for the newly formed Ranger](https://dsd5zvtm8ll6.cloudfront.net/questions/2024/01/659e7cd5d6771_1704885459084.jpg)
![PART 2: Now it is time to test the "what-if capabilities of your pro forma spreadsheet. Assume now that your](https://dsd5zvtm8ll6.cloudfront.net/questions/2024/01/659e7cda4e09c_1704885465778.jpg)
Transcribed Image Text:
PART 1: Using Excel, create a 5-year annual pro forma income statement for the newly formed Ranger Corporation (sorry - not very creativell) based on the information provided below. Be sure to place all key assumptions at the top of your spreadsheet (not within the statement), so that you can perform a "what-if" analysis based on changing the base assumptions. In the event that you choose not to use the template included in this workbook (I have provided a "template" you can use for this problem if you so wish - it is the next spreadsheet in this workbook), be sure that your income statement is properly formatted as a multi-step income statement (include line entries for Gross Profit, EBITDA, NOI, EBIT, EBT, and Net Income). Include a 6th column in your spreadsheet that shows the totals for all line items in your income statement. (85 POINTS) Key information to be used for developing the budget: Revenues for the first year of operation are projected to be $3,500,000. These revenues are expected to increase by 9% each year thereafter. The Cost of Goods sold is estimated to be 45% of the revenue figure per year. Operating Expenses for the first year include the following Administrative Costs: $50,000 Rent: $150,000 $75,000 $24,000 $468,000 Repairs/Maintenance: Utility Expenses: Wage Expense: After the first year, all of the operating expenses are expected to increase by 5% annually Depreciation expense is fixed for the entire five-year projected operating period at $100,000 per year. Other income includes Interest Income totaling $5,000 per year for all five years. Other expenses include inventory loss estimated at 1% of revenues The company will have a $2,000,000 loan to help finance its operations. This loan is an interest-only loan (no principal will be paid for the entire five-year operating projection period). The loan carries an annual interest rate of 8.00% This loan will represent the only source of interest expense for the company Tax expense is estimated at 21% of taxable income. PART 2: Now it is time to test the "what-if capabilities of your pro forma spreadsheet. Assume now that your revenues will grow by 12% annually but your first year revenues will only be $2,500,000. Additionally, assume that your Cost of Goods is 49% of revenues and your tax rate is 35%. (20 9 POINTS) 0 1 32 After you have modified these assumptions above for Part 2, save your "Pro Forma Modifications" spreadsheet. PART 3: Now go back to the original Pro Forma Income Statement you developed in Part 1. From the information you have assembled and presented in your Pro Forma statement, please calculate the estimated Free Cash Flow for Ranger Corporation for all five years. You can present your calculation of these Free Cash Flows on either a separate spreadsheet or directly on your Part 1 Pro forma Income Statement spreadsheet. Once you have calculated these cash flows, determine the 33 present value of these cash flows if the company's cost of capital is 7.5% (25 POINTS) 34 PART 1: Using Excel, create a 5-year annual pro forma income statement for the newly formed Ranger Corporation (sorry - not very creativell) based on the information provided below. Be sure to place all key assumptions at the top of your spreadsheet (not within the statement), so that you can perform a "what-if" analysis based on changing the base assumptions. In the event that you choose not to use the template included in this workbook (I have provided a "template" you can use for this problem if you so wish - it is the next spreadsheet in this workbook), be sure that your income statement is properly formatted as a multi-step income statement (include line entries for Gross Profit, EBITDA, NOI, EBIT, EBT, and Net Income). Include a 6th column in your spreadsheet that shows the totals for all line items in your income statement. (85 POINTS) Key information to be used for developing the budget: Revenues for the first year of operation are projected to be $3,500,000. These revenues are expected to increase by 9% each year thereafter. The Cost of Goods sold is estimated to be 45% of the revenue figure per year. Operating Expenses for the first year include the following Administrative Costs: $50,000 Rent: $150,000 $75,000 $24,000 $468,000 Repairs/Maintenance: Utility Expenses: Wage Expense: After the first year, all of the operating expenses are expected to increase by 5% annually Depreciation expense is fixed for the entire five-year projected operating period at $100,000 per year. Other income includes Interest Income totaling $5,000 per year for all five years. Other expenses include inventory loss estimated at 1% of revenues The company will have a $2,000,000 loan to help finance its operations. This loan is an interest-only loan (no principal will be paid for the entire five-year operating projection period). The loan carries an annual interest rate of 8.00% This loan will represent the only source of interest expense for the company Tax expense is estimated at 21% of taxable income. PART 2: Now it is time to test the "what-if capabilities of your pro forma spreadsheet. Assume now that your revenues will grow by 12% annually but your first year revenues will only be $2,500,000. Additionally, assume that your Cost of Goods is 49% of revenues and your tax rate is 35%. (20 9 POINTS) 0 1 32 After you have modified these assumptions above for Part 2, save your "Pro Forma Modifications" spreadsheet. PART 3: Now go back to the original Pro Forma Income Statement you developed in Part 1. From the information you have assembled and presented in your Pro Forma statement, please calculate the estimated Free Cash Flow for Ranger Corporation for all five years. You can present your calculation of these Free Cash Flows on either a separate spreadsheet or directly on your Part 1 Pro forma Income Statement spreadsheet. Once you have calculated these cash flows, determine the 33 present value of these cash flows if the company's cost of capital is 7.5% (25 POINTS) 34
Expert Answer:
Answer rating: 100% (QA)
Based on the information provided I will help you create a 5year annual pro forma income statement f... View the full answer
Related Book For
Business Analytics Methods Models and Decisions
ISBN: 978-0321997821
2nd edition
Authors: James R. Evans
Posted Date:
Students also viewed these accounting questions
-
Planning is one of the most important management functions in any business. A front office managers first step in planning should involve determine the departments goals. Planning also includes...
-
List three specific parts of the Case Guide, Objectives and Strategy Section (See below) that you had the most difficulty understanding. Describe your current understanding of these parts. Provide...
-
1. Based on the forecasts above, use the spreadsheet below to construct a pro forma income statement for Idexo over the next five years. What is the annual growth rate of the firm's net income over...
-
Use the graphs of f and g to solve Exercises 8390. y = g(x) HH y .y = f(x) # X
-
Refer to the data given in Exercise 10.8. Required: 1. Compute the residual income for each of the opportunities. (Round to the nearest dollar.) 2. Compute the divisional residual income (rounded to...
-
How do classes relate to objects?
-
Define opportunity cost and explain why the interest rate can be considered the opportunity cost for consumption.
-
Rx Corp wants to acquire all the stock of Vit B corp. Vit B is wholly owned by Honey, an individual shareholder who has owned the stock for 5 years. Honey's basis in Vit B is $75. Vit B's assets are...
-
Louise introduces her personal car into her business. Explain the changes in accounting equation? ( 4 % ) Solution:
-
The cash receipts journal of Silver Plastics follows. Silver s general ledger includes the following selected accounts, along with their account numbers: Indicate whether each posting reference (a)...
-
In a collectivistic society like South Korea, putting people with a high need for power with those with a low need for power can lead to.. Group of answer choices Increase in unproductive group...
-
Turn this information into an excel sheets with the excel formulas being shown P12.2 (LO 1, 2) (Liability Entries and Adjustments) Listed below are selected transactions of Schultz Department Store...
-
1. Consider an undirected random graph on the set of four vertices {A, B, C, D} such that each of the 4 2 = 6 potential edges exists with probability 0.2, independently of the presence/absence of any...
-
Basic Net Present Value Analysis Jonathan Butler, process engineer, knows that the acceptance of a new process design will depend on its economic feasibility. The new process is designed to improve...
-
Determine the support reactions at the smooth collar A and the normal reaction at the roller support B. 800 N 600 N B 0.8 m 0.4 m 0.4 m 0.8 m
-
A plant hopes to cool a steam line by sending it through a throttling valve to expand it to atmospheric pressure. The steam enters the valve at 550C and 250 bar. The expansion in the valve happens so...
-
Izzy Ice Cream has the following price and cost information $ 5.ee Price per 2-scoop sundae Variable cost per sundae: Ingredients Direct laber 0.45 Fixed cost per month Required: 1. Determine Izzy's...
-
Create an appropriate display of the navel data collected in Exercise 25 of Section 3.1. Discuss any special properties of this distribution. Exercise 25 The navel ratio is defined to be a persons...
-
Create a PivotTable for the data in the Excel file Weddings to analyze the wedding cost by type of payor and value rating. What conclusions do you reach?
-
Malloy Milling grinds calcined alumina to a standard granular size. The mill produces two different size products from the same raw material. Regular Grind can be produced at a rate of 10,000 pounds...
-
"Use the Excel file Banking Data. a. Construct a box plot for the Median Income, Median Home Value, Median Household Wealth, and Average Bank Balance. b. What observations can you make about these...
-
The bonds pay interest on February 1 and August AppendixLO1
-
If a short-term investment in available-for-sale securities costs $6,780 and is sold for $7,500, how should the difference between these two amounts be recorded? AppendixLO1
-
Appendix C-ARecord transactions listed in a foreign currency. AppendixLO1
![Mobile App Logo](https://dsd5zvtm8ll6.cloudfront.net/includes/images/mobile/finalLogo.png)
Study smarter with the SolutionInn App