FIN448-PPS-5-FinancialModeling-SP19-Solution.pdf

FIN448-PPS-5-FinancialModeling-SP19-Solution.pdf - FIN 448...

This preview shows page 1 - 2 out of 2 pages.

FIN 448, Sections 1 & 2, Spring 2019 Advanced Financial Management 1 Practice Problem Set #5 Financial Modeling – SOLUTION – See the Excel file “FIN448-PPS-5-FinancialModeling-SP19-Solution.xlsx” for detailed modeling and calculation results in Excel. 1. You are given the following assumptions to build pro forma statements for Firm AFM-Debt: Initial Sales in Year 0 = $20,000. Yearly Sales Growth Rate = 7%. Cost of Goods Sold (COGS) / Sales = 65%. Gross Fixed Assets / Sales = 90%. Depreciation Rate = 6% of Gross Fixed Assets averaged over this year and last year. Current Assets / Sales = 20% Non-Interest-Bearing Current Liabilities (NIBCLs) / Sales = 18%. Interest Rate on Debt = 8%. Dividend Payout Ratio = 60% Corporate Tax rate = 40% Paid-in Equity Capital in Year 0 = $3,500, expected to remain constant. Accumulated Retained Earnings in Year 0 = $1,200. Accumulated Depreciation in Year 0 = $3,000. Use debt as the plug, project: 1) Income Statement for Years 1 to 5, 2) Balance Sheet for Years 0 to 5, and 3) Free Cash Flow for Years 1 to 5.
Image of page 1

Subscribe to view the full document.

Image of page 2
  • Spring '19
  • Jian Cai
  • Balance Sheet, Generally Accepted Accounting Principles, gross fixed assets, Non-Interest-Bearing Current Liabilities

What students are saying

  • Left Quote Icon

    As a current student on this bumpy collegiate pathway, I stumbled upon Course Hero, where I can find study resources for nearly all my courses, get online help from tutors 24/7, and even share my old projects, papers, and lecture notes with other students.

    Student Picture

    Kiran Temple University Fox School of Business ‘17, Course Hero Intern

  • Left Quote Icon

    I cannot even describe how much Course Hero helped me this summer. It’s truly become something I can always rely on and help me. In the end, I was not only able to survive summer classes, but I was able to thrive thanks to Course Hero.

    Student Picture

    Dana University of Pennsylvania ‘17, Course Hero Intern

  • Left Quote Icon

    The ability to access any university’s resources through Course Hero proved invaluable in my case. I was behind on Tulane coursework and actually used UCLA’s materials to help me move forward and get everything together on time.

    Student Picture

    Jill Tulane University ‘16, Course Hero Intern