Question: 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

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 $2.76 million. You will be depreciating a $1.5 million machine for 5 years using straight-line depreciation. Your tax rate is 38%. Finally, you expect working capital to increase from $200,000 in year 2 to $305,000 in year 3. What are your pro forma earnings for year 3? What are your pro forma free cash flows for year 3? Complete the following pro forma statement. (Round to the nearest dollar.) Pro Forma Year 3 Sales COGS Depreciation EBIT Tax Earnings Depreciation Net Working Capital Free cash flows

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!

1 Cash 2 Laundry Supplies Epicenter Laundry UNADJUSTED TRIAL BALANCE June 30, 2016 ACCOUNT TITLE DEBIT 11,000.00 26,500.00 CREDIT 3 Prepaid Insurance 9,600.00 4 Laundry Equipment 5 Accumulated...

You are evaluating a new product. In year 3 of your analysis, you are projecting pro forma sales of $6 million and cost of goods sold of $3.6 million. You will be depreciating a $1.5 million machine...

You are evaluating a new product. In year 3 of your analysis, you are projecting pro forma sales of $4.7 million and cost of goods sold of $2.82 million. You will be depreciating a $2 million machine...

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 $ 3.42 million. You will be depreciating a $ 2 million...

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 $2.76 million. You will be depreciating a $2 million machine...

Ver Score: 0 of 1 pt 6 of 7 (0 complete) HW Score: 0%, 0 of 7 pts P 9-10 (similar to) Question Help You are evaluating a new product. In year 3 of your analysis, you are projecting pro forma sales of...

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...

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 $2.76 million. You will be depreciating a $1 million machine...

You are evaluating a new product. In year 3 of your analysis, you are projecting pro forma sales of $5.6 million and cost of goods sold of $3.36 million. You will be depreciating a $2 million machine...

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...

Please answer all parts! Thank you! = Homework: Homewor... Question 3, P 9-10 (simil... Part 1 of 9 > HW Score: 0%, 0 of 8 points O Points: 0 of 1 Save You are evaluating a new product. In year 3 of...

A Python program that implements a graph using an adjacency matrix A Python a program that implements a graph using an adjacency list Vertex 0: -> 3 -> 2 -> 1 Vertex 1: > 2 -> 0 Vertex 2: -> 1-> 0...

Show that (a) The set of values of log(i1/2) is (n + 1/4)i (n = 0, 1, 2, ...) and that the same is true of (1/2) log i ; (b) The set of values of log(i2) is not the same as the set of values of 2 log...

Analysis of a Coding Audit ( Level 4 Analyzing ) Coding audits are a vital component of revenue compliance. Once the audit is completed, a report is provided to the hospital with data for each...

Classify the following environmental activities as prevention costs, detection costs, internal failure costs, or external failure costs. For external failure costs, classify the costs as societal or...

Hazzid Realty sold lots for $15 120 per 1000 square metre. What is the total sales value if the lot sizes, in 1000 square metre, were 5 14, 6 13, 4 38, and 3 56?

Javier Company has sales of $8 million and quality costs of $1,600,000. The company is embarking on a major quality improvement program. During the next three years, Javier intends to attack failure...

The following items were gathered from Rindt Industries general ledger: Sale of marketable securities............ $14,000 Depreciation and amortization expense........ 24,262 Payment of cash...

Terry Holden's stepmother, Rosie, was diagnosed with amyotrophic lateral sclerosis (ALS), and Terry's wife, Susan, became Rosie's primary caregiver. Rosie executed a durable power of attorney...

A company is about to begin production of a new product. The manager of the department wants to know how often the machine used to produce the current item will be available for the production of the...

Context, i.e. the context of the information presented and received

1. To gain insight into why we believe more in one type of information than another.

2. In this chapter, the reader should reflect on the following concepts: emo-tional information, concrete information, local information, the reference object, consensus information, conflict...