Reference no: EM131357398
Complete the revised pro forma income statement below. In the process refer back to Figure 2. The original pro forma income statement for 2009 and the assumptions in Table 1.
Figure 2:
Pro Forms Income Statement 2009
Sales (1,000,000 units @ $30/unit = $30,000,000
-Fixed Costs (includes $1,000,000 in deprec.) = $2,000,000
-Total Variable Costs (1,000,000 unites @ $25.00/unit) = $25,000,000
Operating Income (EBIT) = $3,000,000
-Interest (10.75% x $2,000,000) = $215,000
Earnings before taxes $2,785,000
-Taxes (35%) $ 974,750
Earnings after taxes $1,810,250
Shares $2,000,000
Earnings per share $.91
Table 1 Assumptions:
1. Sales will remain constant at 1,000,000 unites at $30/unit.
2. Fixed costs will increase from $2,000,0000 to $5,800,000, a gain of $3,800,000.
(depreciation expense will be $2,800,000 and this will be shown as a footnote in the 2009 pro forms income statement)
3. Variable cost per unit will be reduced from $25 to $18.80. A total of 1,000,000 unites will still be sold. The reduction in variable costs per unit is a direct result of the increased fixed costs and the associated automation.
4. Interest expense will reflect that there is now $12 million in long-term debt in the form of bonds payable at 10.75% Then million dollars of new debt is being added to $2 million of old debt.
5. Shares outstanding are now at a level of 2,320,000. Three hundred and twenty thousand new shares are being added to the 2,000,000 old shares currently outstanding.
|
Using the payback method and IRR
: Consider the following two mutually exclusive projects with a 15% cost of capital: Using the payback method, which project would you choose? Why? using NPV, which project will you choose? Why? Using IRR, which project will you choose? Why?
|
|
Investors to remove their exposure to unsystematic risk
: It is very difficult for investors to remove their exposure to unsystematic risk. It is very easy for investors to remove their exposure to systematic risk. You are presented with 4 distinct investment opportunities involving a Treasury Bill, a Treas..
|
|
Salvage value-firm needs computerized machine tool lathe
: Your firm needs a computerized machine tool lathe which costs $42,000 and requires $11,200 in maintenance for each year of its 3-year life. After three years, this machine will be replaced. The machine falls into the MACRS 3-year class life category...
|
|
Jordan tax computation career-tax accountant
: Beth R. Jordan Tax Computation Career- Tax Accountant, Writes a computer sofware, and has a part time practice. Single and has no dependents. Born on July 4, 1972. Compute the 2013 net taxable or refund due for Beth R. Jordan. If you use tax forms fo..
|
|
Complete the revised pro forma income statement
: Complete the revised pro forma income statement below. In the process refer back to Figure 2. The original pro forma income statement for 2009 and the assumptions in Table 1. Sales will remain constant at 1,000,000 unites at $30/unit. Interest expens..
|
|
Develop computer game-what will cash flows for project be
: KADS. Inc.. has spent $300,000 on research to develop a new computer game. The firm is planning to spend $100,000 on a machine to produce the new game. Shipping and installation costs of the machine will be capitalized and depreciated: they total $40..
|
|
Trade credit to the wholesaler non discount customers
: A wholesaler sells on terms of 1/15, net 45. Gross sales last year were $6,935,000, and accounts receivable averaged $665,000. Half of its customers paid on the 15th day and took discounts. What are the nominal and effective costs of trade credit to ..
|
|
What will be flotation-adjusted cost of equity
: Suppose that Brown-Murphies’ common shares sell for $22.00 per share, that the firm is expected to set their next annual dividend at $0.67 per share, and that all future dividends are expected to grow by 4 percent per year, indefinitely. Assume Brown..
|
|
Portfolio of two assets-standard deviations of the assets
: You are constructing a portfolio of two assets, Asset A and Asset B. The expected returns of the assets are 10 percent and 16 percent, respectively. The standard deviations of the assets are 37 percent and 45 percent, respectively. What is the smalle..
|