Exercise No.: 02

Based on comprehensive reading of the financial statements issued by TANJA Corporation (TC) for the year 2020 (Sept) and its projections for the coming three years (2021, 2022, 2023), you have been requested to provide a professional opinions and views as could be spelled out by the Executive Financial Model (EFM) and the Kunt and Maks model. A summary of information are as follows:

Year	2020	2021	2022	2023
TA	72,000,000	84,000,000	99,000,000	110,000,000
FA	0.45 TA	0.50 TA	0.52 TA	0.60 TA
CA	0.40 TA	0.41 TA	0.40 TA	0.38 TA
LTI	0.10 TA	0.07 TA	0.05 TA	Zero
INT. A.	?	?	?	?
Financial Leverage	65%	67%	67%	66%
Current liab.	1,800,000	21,000,000	28,000,000	39,000,000
Long-term liab.	?	?	?	?
Growth Rate	15%	17%	19%	18%
DPR	35%	42%	45%	48%
NSI	0	0	0	0
ROTA	17%	17%	17%	17%
FA	12%	14%	14%	15%
NWC	16%	18%	19%	20%

It is clear that TANJA Corporation is adopting stable policy on expansion of capitalization, financial Leverage, DPR, FA, NWC, FA, CA, LTL and the trends of long-term investments.

Required:

1. Based on comparison between the EFM and Kunt and Maks model, provide the financial scenarios of TC in 2020, 2021, 2022 and 2023.
2. Develop the scenarios for the years 2021, 2020, 2023 under both models and give professional elaboration to the resultants findings (New ideas are well scored and appreciated).