DFN project (Graded A+) - use as a guide only - 24682

Solution Posted by


Rating : (80)A
Solution Detail
Price: $30.00
  • From: Business,
  • Posted on: Wed 11 Sep, 2013
  • Request id: None
  • Purchased: 2 time(s)
  • Average Rating: No rating
Request Description

Problem 1.


Using the data in the student spreadsheet file P&G.xlsx (to find the student spreadsheets for Financial Analysis with Microsoft Excel, sixth edition, go to www.cengage.com/finance/mayes) forecast the June 30, 2011, income statement and balance sheet for Procter & Gamble. Use the percent of sales method and the following assumptions: (1) Sales in FY 2011 will be $81,000; (2) The tax rate will be 27.26%; (3) Each item that changes with sales will be the five-year average percentage of sales; (4) the preferred dividend will be 219; and (5) the common dividend payout ratio will be the 42% of income available to common stockholders.


  1. What is the discretionary financing needed in 2011? Is this a surplus or deficit?
  2. Assume that the DFN will be absorbed by long-term debt and that the total interest rate is 4.50% of LTD. Set up an iterative worksheet to eliminate it.
  3. Create a chart of cash vs. sales and add a linear trend line. Is the cash balance a consistent percentage of sales? Does the relationship fit your expectations?
  4. Use the regression tool to verify your results from part c. Is the trend statistically significant? Use at least three methods to show why or why not.

       e.  Turn off iteration, and use the Scenario Manager to set up three scenarios:

            1) Best Case — Sales are 5% higher than expected.

            2) Base Case — Sales are exactly as expected.

            3) Worst Case — Sales are 5% less than expected.

What is the DFN under each scenario?


Problem 2


Use the same data as in Problem 1.


  1. Recalculate the percentage of sales income statement, but this time use the TREND function to forecast other income and interest expense.
  2. Recalculate the percentage of sales balance sheet, but this time use the TREND function to forecast cash, gross property plant and equipment, gross intangibles, and other long-term assets.
  3. Do these new values appear to be more realistic than the original values? Does this technique make sense for each of these items? Might other income statement or balance sheet items be forecasted in this way?
Solution Description


DFN forcasts P&G data-4.xlsx
DFN forcasts P&...
Problem 2.xlsx
Problem 2.xlsx