Reference no: EM131693589
Question - Master Chemicals is planning its financing needs for the next 5 years. The balance sheet for the year 2015 and 2016 and the income statement for the year 2016 are as shown below:
|
|
2016
|
2015
|
|
Net working capital
|
 190
|
140
|
|
Fixed Assets:
|
|
|
|
Gross Fixed Assets
|
350
|
320
|
|
Less accumulated depreciation
|
100
|
80
|
|
Net Fixed Assets
|
250
|
240
|
|
Total Net Assets
|
440
|
380
|
|
|
|
|
|
Long term debt
|
90
|
60
|
|
Net worth (Paid up capital plus retained earnings)
|
350
|
320
|
|
Long term Liabilities and Net Worth
|
 440
|
 380
|
|
|
2016
|
|
Revenues
|
2200.00
|
|
Costs
|
2055.00
|
|
Depreciation
|
20.00
|
|
EBIT
|
125.00
|
|
Interest
|
5.00
|
|
Tax
|
60.00
|
|
Net Income
|
60.00
|
The manager has forecast the following:
The sales are expected to increase by 20% every year for years 2017, 2018, 2019, 2020 and 2021
The costs will be 92% of the revenue
Depreciation will be 9% of net fixed assets at start of the year
Dividend will be 60% of net income
Net working capital will be 11% of revenues
Investment in net fixed assets will be 12.5% of revenues
Tax rate is 50%
All additional capital needed will be financed through debt
Interest will be charged at 10% of long term debt at the beginning of the year
(a) Prepare the Pro forma income statement for years 2017 to 2021.
(b) Estimate the additional financing required for each of the 5 years.
(c) Prepare the Pro forma balance sheet for years 2017 to 2021.
|
Pourbaix diagrams for nickel and silver
: Draw another diagram overlaying the Pourbaix diagrams for nickel and silver and Use this diagram to explain the likely outcome of holding a solution
|
|
What are the elements of a legal contract
: What are the elements of a legal contract? What form can or must a contract take? Can a contract be modified? What are the methods of discharging a contract?
|
|
Calculate cost of one unit of product under variable costing
: Income Statements under Absorption and Variable Costing In the coming year, Imre Company expects to sell 56,900 units at $26 each.
|
|
Empirical literature and identify its target population
: Locate a study reported in the empirical literature, and identify its target population, sampling frame, and sample
|
|
Prepare the pro forma balance sheet for years
: Master Chemicals is planning its financing needs for the next 5 years. Prepare the Pro forma balance sheet for years 2017 to 2021
|
|
Post an explanation of the role that us national goals play
: Post an explanation of the role that U.S. national (Healthy People 2020) and international (UN Sustainable Developmental Goals) goals
|
|
Total carrying cost of beta per year under the eoq policy
: EOQ, Ordering Cost, Carrying Cost, and Total Inventory-Related Cost Refer to the data for Zellen Company.
|
|
What is the equity value of hgc
: You determine that an approriate rate of return for HGC is 12.5%. If HGC has 100 million shares outstanding, what is the Equity Value of HGC?
|
|
Ethics is not following culturally accepted norms
: "What Ethics is Not, " you read the statement "Ethics is not following culturally accepted norms.
|