Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Micheal Jr. Company has provided the following data for their finances in the following 2 years, from this data, prepare the following (assume tax rate

Micheal Jr. Company has provided the following data for their finances in the following 2 years, from this data, prepare the following

(assume tax rate is 35%. Capital expenditures for both years are equal to 5% of sales. Depreciation for all years is 3% of sales, and change in net working capital of the company is 1% of sales for every year)

Projected cash flows

Terminal value

Net cash flow

Discounted cash flows (assume a 25% discount rate)

Finally, determine the total present value of the Micheal Jr. company

Income Statements 2013 2014
Revenue 41,777,645 47,732,291
Cost of sale (with Depreciation) (18,673,898) (22,815,286)
Operating costs (5,161,746) (5,434,879)
General Admin. Costs (1,049,938) (1,209,991)
New employments (1,577,676) (1,777,111)
Marketing and advertising (3,377,127) (3,924,781)
Income (before taxes) 11,937,260 12,570,243
Taxes 4,178,041 4,399,585
Net Profit 7,759,219 8,170,657

Show all your work clearly.

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Case Studies In Finance

Authors: Robert F. Bruner

4th Edition

0072338628, 978-0072338621

More Books

Students also viewed these Finance questions

Question

List one of the facultys publications in APA style.

Answered: 1 week ago