Question

In: Accounting

The 2015 I/S and other information for CZK Inc., which is about to purchase a new...

The 2015 I/S and other information for CZK Inc., which is about to purchase a new machine at a cost of $450 and a new computer system at a cost of $330, appears next:

Sales

$1,000

COGS

700

Gross profit

300

Operating expenses

100

Income b/ taxes

200

Income taxes

50

Net income

$150

Additional information:

-Two new assets are expected to generate a 20% annual rate of growth in the firm’s sales.

-The firm will include the depreciation expense on the machine as part of COGS and the depreciation expense on the computer system as part of operating expenses.

-Excluding the depreciation on the new machine, the firm’s COGS is expected to increase at an annual rate of 5%.

-Excluding the depreciation on the new computer system, the firm’s operating expenses are expected to increase at an annual rate of 8%.

-Average total assets in 2015 were $900. Expected average total assets in 2016, 2017, & 2018 are $1,150, $1,250, & $1,370, respectively.

-Both machine and computer system have a three-year useful life and a zero salvage value.

-Assume an income tax rate of 25%.

Required:

a. Assume that the assets are purchased on January 1, 2016. Prepare pro forma income statements for 2016 through 2018 with the straight-line depreciation method for the new assets.

b. Repeat requirement a, assuming instead that the firm elects to use the sum-of-the-years’ digits method.

c. For both requirements 1 & 2, calculate the firm’s gross profit rate (gross profit divided by sales), NOPAT margin (net operating profit after tax divided by sales), and return on assets (NOPAT divided by total assets). How does the use of the different depreciation methods affect the behavior of the ratios over the period? Which method would management choose to maximize their personal wealth?

Solutions

Expert Solution


Related Solutions

The following information is available regarding Desjardins Inc.’s bank information for September 2015: 1,The balance on...
The following information is available regarding Desjardins Inc.’s bank information for September 2015: 1,The balance on the September 30, 2015 Bank Statement was $8,316. 2,The company’s cash account showed a balance of $8,706 on September 30. 3,A deposit of $800 made by Desjardins Inc. late on September 30 was not included on the Bank Statement. 4,A comparison between the cancelled cheques returned with the Bank Statement and the company records indicates that the following cheques were still outstanding on September...
1. The following I/S is based on the information associated with a new project. if The...
1. The following I/S is based on the information associated with a new project. if The required return is 15%. Answer the questions. Year 1 2 3 4 Sales Variable Cost Fixed Cost Depreciation EBIT Taxes (40%) Net income 6,000,000 3,000,000 1,500,000 300,000 1,200,000 480,000 720,000 6,000,000 3,000,000 1,500,000 300,000    1,200,000 480,000 720,000 6,000,000 3,000,000 1,500,000 300,000 1,200,000 480,000 720,000 6,000,000 3,000,000 1,500,000 300,000 1,200,000 480,000 720,000 1. The following I/S is based on the information associated with a...
I need to write about    Apple Inc..    please can I get all the information about history...
I need to write about    Apple Inc..    please can I get all the information about history of apple inc., also I need information about bonds , investment, earning per share, stockholder's equity , I need to write about 5 pages , so need more information . all relates to apple inc.
Which of the following statement/s about an Integrated Reporting Framework is/are true? i . It is...
Which of the following statement/s about an Integrated Reporting Framework is/are true? i . It is concerned only with six capitals: financial, manufactured, intellectual, human, social and relationship and natural. ii It is only concerned with non-financial information. iii. It can provide information useful for making decisions.
You are provided with the following information about Bramble Inc.’s inventory for the month of August:...
You are provided with the following information about Bramble Inc.’s inventory for the month of August: Date Description Units Unit Cost Aug. 1 Beginning inventory 50 $90 4 Purchase 180 91 10 Sale (160 ) 18 Purchase 70 94 25 Sale (100 ) 28 Purchase 40 95 Collapse question part (a) Calculate the cost of ending inventory and cost of goods sold using FIFO in (1) a periodic inventory system, and (2) a perpetual inventory system. Periodic Inventory System Perpetual...
CF Estimation. Stanton Inc. is considering the purchase of a new machine which will increase earnings...
CF Estimation. Stanton Inc. is considering the purchase of a new machine which will increase earnings before depreciation and taxes by $6,000 annually. Stanton will use the straightline method to depreciate the machine down to zero, and it expects to sell the machine at the end of its 5-year operating life for $10,000 before taxes. Stanton’s marginal tax rate is 40%, and it uses 9% cost of capital to evaluate projects of this type. If the net cost of the...
Consider the purchase of a new combine. The specific information is:
Consider the purchase of a new combine. The specific information is:Purchase price = $750,000.00,                    Purchase date = Jan 1, 2020Useful life =6 years,                                     Salvage value = $100,000.00          Complete each depreciation table.Note: each highlighted box is worth 1 point – for a total of 10 points possibleFill in the table using the straight-line methodYearRemaining value at beginning of yearDepreciationRemaining value at end of year202020212022202320242025
Gluon Inc. is considering the purchase of a new high pressureglueball. It can purchase the...
Gluon Inc. is considering the purchase of a new high pressure glueball. It can purchase the glueball for $60,000 and sell its old low-pressure glueball, which is fully depreciated, for $10,000. The new equipment has a 10-year useful life and will save $14,000 a year in expenses. The opportunity cost of capital is 11%, and the firm’s tax rate is 21%. What is the equivalent annual saving from the purchase if Gluon can depreciate 100% of the investment immediately. (Do...
Assume the following information about a company: Past dividends 2015                $1.32              &nbsp
Assume the following information about a company: Past dividends 2015                $1.32                           Required return = 11% 2016                $1.44                           2017                $1.54                           2018                $1.66 2019                $1.76 Use the appropriate dividend model to place a value on this stock for 2020. How do I set this up in excel?
Calculate Tesla INC.'s WACC for fiscal years 2017, 2016, 2015.
Calculate Tesla INC.'s WACC for fiscal years 2017, 2016, 2015.
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT