Question

of 2018), the folowing Deprecialion (000) project netlincomerugh 22 Uning s infrmation and the data givee here i to the nearest n D Daa Tabe ne net income for each 119.00 9042599 529 508 01 S 74950 8245 96773.244)00 Cest of Goods Sold 4 349 18 1 18 1 1 come Statemen EDIT eterest Expense ETOA Net income Enter any nunter in the ece felds and then continue to the nexd quesion Lider he assu plio that KMS s mate share wa naease by 023% per year you determine that the plant wil reqn an expansion in 2018The expans on wrestS21 Snion Asu ete fob ..sion wa be delayed accendegly (end of 2018). KMS uses aban-year tondhterest rates remain the same at 7y%, and KMSS tax rate is 35% KMS projets ee flowig depecato gthe det t og ofthe 2016 2018 $7.425 2017 2015 57,439 2070 $7 543 2021 Using this information and the data given here project net income through 2021 The Tax Cutsad Jl Ad-2017er por a ly allows 100% bo u depreciation (efecti ely e pening capta pende res) However wo wa頲inch do depreciation forecasting i ha ch pte md n these probl-in of the return of standard depreciation practices during your career Cost of Goods Sold EBITDA (60.710) (66 756) 3244) (00 611) 87 966 406) 7.967 O Data Table EIT nterest Expense Pre tax Income Current values (000) Oulstanding Deb nterest on Debt 016 2017 018 2019 20202021 4,775 $4,775 $4,775 526275 526,275 26.275 $349 $3.49 เ149 $1,918 $1,918 $1,918 lecome Statoment (000)2016 2017 2018 2019 202 2021 $74560 $82 415 590 425 599 520 5108 6015119 02 -60 7 10-66 756-73 244-80 611-87.967- 406 Sales Cost of Goods Sold E BITDA Deprediation EBIT Net Income Enter any number in the edt fields and then continue to the next question folowihg the debt Under te assumption that KMSs market share wil increase by 023% per year, you determine at the plant wll require an expansion in 2018 The expansion will cost $21.5 million Assume the Sinancding of the plant wEopten will be delayed accordingly (and of 2018), KMS interest rates remain 2017 5,466 uses a ten-year bond, interest same at 7 3% and KMS's tax rate is 35% KMS projects the flowing depreciaSon rates remain 2016 $5.522 2018 $7 425 2019 $7.439 2020 7.543 2021 $7,586 Depreciation (00) Using this indormation and the data given here E. project net income through 2021 The Tax Cuts and Jobs Ad of 2017 temporarily alows 100% bonus depreciat n lend ely expensing capel of the relurn of standard depreciation practices during your career Cost of Goods Sold EBITDA expendtures) However, we wll stl inckde depreciation forecasting in this chapter and in those problems in anticipation (60.710(667)(324 806107567)5.4065 O Data Tabe ESIT nterest Expense Pre-tax Income Taxes Net Income Current values utstanding Debt Interest on De 2016 2017 2018 2019 2020 2021 Oubi$4,775 4,775 4775 526.275 $26,275 $26.275 349 $349 $349 $1,918 $1.918 $1918 2016 201 2015 2019 2020 2021 74560 582 415 590,425 599 5205108 601 511502 60.710-66 756-73244-80 611 87 967-966 Cost of Goods Sold EBITDA Depreciatorn EBIT Enter any number in the ede felds and then continue to the next question

Answer 1

Hie ,

data is not visible clearly,

kindly share clearly visible data for solution