All historical information remains the same (through Year X-1).
Use this new set of assumptions:
30% Year X
30% Year X + 1
1% improvement in Gross Margin for Year X E (from year X-1). No further change in the Gross Margin for Year X+1.
1% improvement in Selling in Year X E. Same level in Year X+1 E.
G&A remains constant on a common size basis.
$10,000 increase in R&D in X E.
Same R&D level in Year X+1 E.
Basic Shares outstanding - 3,000,000.
A new section of the existing plant is constructed for $300,000. This new construction is depreciated over 30 years using the straight line method. All other depreciation remains the same for the years X E and X+1 E.
The plant is financed with a $300,000 10 year bond with a fixed interest payment of 10% annually.
The Company, for the first time, grants 500,000 options to various members of management with an exercise price of $1.00. These options are granted on the first day of Year X E.
There are no other options, warrants or convertible securities.
The average stock price for Year X E and Year X+1 E is projected to be $5.00.
All other interest payments, interest income and tax rates remain the same.
I have attached an Excel file for the solution.© BrainMass Inc. brainmass.com June 4, 2020, 5:13 am ad1c9bdddf
This solution shows how to create projections in an income statement using MS Excel.