# 5. Construct a pro forma income statement for the first year and second year for the following assumptions:

- Units of Sales in Year 1: 100,000
- Price per Unit: $10
- Variable cost per unit: 30%
- Fixed Costs: $120,000
- Income taxes: 15%
- Interest Expense: $200,000
- In year 2, Price per unit increases to $11.50, and unit of sales increases by 3%, all other assumptions remain the same.

# 6. Calculate the sustainable growth based on the following information:

• Earnings after taxes = $35,000

• Equity = $100,000

• d=22.4%

# 7. Calculate a table of interest rates for 5 years based on the following information:

- The pure interest rate is 2%
- Inflation expectations for year 1 = 3%, year 2 =4%, years 3-5 =5%
- The default risk is .1% for year one and increases by .1% over each year
- Liquidity premium is 0 for year 1 and increases by .2% each year
- Maturity risk premium is 0 for years 1 and 2 and .3% for years 3-5

Subject | Business |

Due By (Pacific Time) | 04/01/2013 10:00 am |

Tutor | Rating |
---|---|

pallavi Chat Now! |
out of 1971 reviews More.. |

amosmm Chat Now! |
out of 766 reviews More.. |

PhyzKyd Chat Now! |
out of 1164 reviews More.. |

rajdeep77 Chat Now! |
out of 721 reviews More.. |

sctys Chat Now! |
out of 1600 reviews More.. |

sharadgreen Chat Now! |
out of 770 reviews More.. |

topnotcher Chat Now! |
out of 766 reviews More.. |

XXXIAO Chat Now! |
out of 680 reviews More.. |