A 1 2 Industry Sales Scenario 3 Optimistic forecast 4 Management forecast 5 Pessimistic forecast 6...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
A 1 2 Industry Sales Scenario 3 Optimistic forecast 4 Management forecast 5 Pessimistic forecast 6 Average sales growth rate 7 8 9 10 11 Income Statements 12 13 Sales 14 Costo of Goods Sold 15 Gross Profit 16 17 Marketing Expenses 18 Maintainance Expense 19 Depreciation 20 EBIT 21 Less interest 22 Earning before taxes (EBT) 23 Less taxes (40%) 24 Net income 25 Less cash distributions 26 Added retained earnings 27 28 29 30 Balance Sheets 31 32 Cash 33 Accounts Rec 34 Inventories 35 Total Current Assets 36 Fixed Assets, Net 37 Total Assets 38 39 Accounts Pay 40 Aco Liabilities 41 Bank Loan 42 Total Current Liab 43 Common Equity 44 Long-Term Debt 45 Additional Funds Needed 46 Total Liabilities and equity 47 Probability of Sales ocurrence growth rate 60% 35% 10% 0.2 0.4 OO 44 0.4 Percent 2023 of Sales 0.00% $ 48,400 0 48,400 -20,000 -16,000 0 12,400 589 11,811 4.724 7,087 0 2023 C 48,400 0 48,400 80.000 $ 128,400 80.000 80,000 48,400 4100% 20.00% 100.00% D E Components to sum 12.00% Forecast Basis Costo fijo $128.400 48 AFN is a plug amount that makes the total assets balance with the total liabilities and equity 49 (Note Forecasts are prior to ang new interest-bearing debt or equity financing 1 50 Mi empresa Sheet2 14.00% 4.00% 10.00% Forecast Basis Sheet3 7 $ 1 2024 $ 60,500 $ 60,500 (24,805) -16,000 19,695 936 18,759 7.504 11,256 0 2024 60,500 60,500 80.000 80,000 60,500 $ 140.500 1 2025 75,625 75,625 (31,006) -16,000 28,619 1359 27,259 27,259 0 27,259 2025 80.000 80.000 140.500 $ 155.625 75,625 75,625 80.000 80.000 75.625 155.625 complete the cash statement A Statement of Cash Flows Net Income Depreciation (plus) Increase in Accounts receivable (less) 7 Increase in Inventories (less) 8 Increase in Accounts payable (plus) 59 Increase in Accrued Liabilities (plus) 50 Cash Flow from Operations 61 62 Change in Fixed Assets, Net 63 Cash Flow from Investments 64 65 Change in Bank Loan 66 Change in Long-Term Debt: 67 Change in Common Stock 68 Payment of Cash Dividends 69 Cash Flow from Financing 70 71 Net Cash Flow 72 Beginning Cash 73 Ending Cash Before Borrowing 74 75 B с D E 2024 G 2025 A 1 2 Industry Sales Scenario 3 Optimistic forecast 4 Management forecast 5 Pessimistic forecast 6 Average sales growth rate 7 8 9 10 11 Income Statements 12 13 Sales 14 Costo of Goods Sold 15 Gross Profit 16 17 Marketing Expenses 18 Maintainance Expense 19 Depreciation 20 EBIT 21 Less interest 22 Earning before taxes (EBT) 23 Less taxes (40%) 24 Net income 25 Less cash distributions 26 Added retained earnings 27 28 29 30 Balance Sheets 31 32 Cash 33 Accounts Rec 34 Inventories 35 Total Current Assets 36 Fixed Assets, Net 37 Total Assets 38 39 Accounts Pay 40 Aco Liabilities 41 Bank Loan 42 Total Current Liab 43 Common Equity 44 Long-Term Debt 45 Additional Funds Needed 46 Total Liabilities and equity 47 Probability of Sales ocurrence growth rate 60% 35% 10% 0.2 0.4 OO 44 0.4 Percent 2023 of Sales 0.00% $ 48,400 0 48,400 -20,000 -16,000 0 12,400 589 11,811 4.724 7,087 0 2023 C 48,400 0 48,400 80.000 $ 128,400 80.000 80,000 48,400 4100% 20.00% 100.00% D E Components to sum 12.00% Forecast Basis Costo fijo $128.400 48 AFN is a plug amount that makes the total assets balance with the total liabilities and equity 49 (Note Forecasts are prior to ang new interest-bearing debt or equity financing 1 50 Mi empresa Sheet2 14.00% 4.00% 10.00% Forecast Basis Sheet3 7 $ 1 2024 $ 60,500 $ 60,500 (24,805) -16,000 19,695 936 18,759 7.504 11,256 0 2024 60,500 60,500 80.000 80,000 60,500 $ 140.500 1 2025 75,625 75,625 (31,006) -16,000 28,619 1359 27,259 27,259 0 27,259 2025 80.000 80.000 140.500 $ 155.625 75,625 75,625 80.000 80.000 75.625 155.625 complete the cash statement A Statement of Cash Flows Net Income Depreciation (plus) Increase in Accounts receivable (less) 7 Increase in Inventories (less) 8 Increase in Accounts payable (plus) 59 Increase in Accrued Liabilities (plus) 50 Cash Flow from Operations 61 62 Change in Fixed Assets, Net 63 Cash Flow from Investments 64 65 Change in Bank Loan 66 Change in Long-Term Debt: 67 Change in Common Stock 68 Payment of Cash Dividends 69 Cash Flow from Financing 70 71 Net Cash Flow 72 Beginning Cash 73 Ending Cash Before Borrowing 74 75 B с D E 2024 G 2025
Expert Answer:
Answer rating: 100% (QA)
Here are the steps to solve this industry sales forecasting scenario 1 Calculate the average sales g... View the full answer
Related Book For
Posted Date:
Students also viewed these finance questions
-
3 4 5 6 7 8 9 10 11 12 13 A 14 Cost of the Asset 15 Life of the Asset in Years 16 Book Value of the Asset after 5 years 17 Depreciable Basis 18 Yearly depreciation 19 After tax Salvage Value in year...
-
3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 Mo's Motor Corp. issued $ 380,000 of 7%, 5-year bonds on April 1, 2021. Interest is payable semi-annually on April 1 and October 1. On April 1, 2023,...
-
3 4 5 6 7 8 9 10 11 12 13 14 15 4am-6am 6am - 8am 8am -10am 10am-12pm 12pm-2pm 2pm-4pm 4pm - 6pm 6pm - 8pm 8pm - 10pm Monday 2022 Daily Attendance Trends 50 125 100 90 75 62 125 125 75 Balance S...
-
Acculturation is an extremely important topic in this age of globalization and multiculturalism; however, it remains an especially difficult topic to study. Peoples acculturation experiences vary...
-
Consider how you have resolved ethical dilemmas in the past. What would you do differently now?
-
During December of the current year, Teletex Systems, Inc., a company based in Seattle, Washington, entered into the following transactions: Required: A. Prepare journal entries to record the...
-
State the perpendicular and parallel axis theorem.
-
Teresas manufacturing plant is destroyed by fire. The plant has an adjusted basis of $260,000, and Teresa receives insurance proceeds of $400,000 for the loss. Teresa reinvests $425,000 in a...
-
Explain Demings quality principles? with Example
-
The following data relate to the operations of Shilow Company, a wholesale distributor of consumer goods: Current assets as of March 31: Cash $ 8,000 Accounts receivable 20,000 Inventory 36,000...
-
Knight Company reports the following costs and expenses in May. Factory utilities $15,500 Direct labor $69,100 Depreciation on factory equipment 12,650 Sales salaries 46,400 Depreciation on delivery...
-
How smooth is a production flow where every item requires a setup? Wouldn't flows be smoother with long runs where no setups were required for days?
-
In the acrolein process introduced in problem 15.1, the catalyst is packed in tubes and the reactor is cooled using a circulating molten salt. The molten salt rejects heat to boiling steam in a...
-
As in the situation illustrated in Figure 2.16, an Irish Web design project at day 70 exhibits only 35 percent progress when 40 percent was planned, for an effective date of 55. Planned value was ...
-
Explain briefly the relationship between materiality limits, audit risk and audit planning.
-
Exactly what decreases in unit cost occur with larger facilities as a result of economies of scale? Might any costs increase with the size of a facility?
-
Kaitlin is putting money into a checking account. Lety represent the total amount of money in the account (in dollars). Letx represent the number of weeks Kaitlin has been adding money. Suppose that...
-
What is an access control list?
-
Researchers have noted that pathological gambling and obsessive-compulsive disorder (OCD) share some similarities such as being unable to delay or withhold repetitive behaviors. Accordingly, Durdle,...
-
The variance of the parent population is equal to 5 and the standard deviation is 5 2.2361. a. Calculate the standard error of the mean for the problem presented in Exercise 1. b. What is the symbol...
-
Find the critical values for the following F tests: 1. = .01, df between = 2, df within = 50 2. = .01, df between = 2, df within = 200 3. = .05, df between = 3, df within = 70 4. = .05, df...
-
Tiffany established The Marketing Store, an Instagram management business on 1 January 2024 as a sole trader business. She contributed $10 000 in cash to the business and did not withdraw funds for...
-
Eliza Perry obtained registration to practice as an aesthetic nurse, and spent the month of July 2024 setting up her business E. Perry, Naturals. Eliza prepared a new statement of financial position...
-
Financial balances for the car hire business of Terry's Wedding Cars on 31 March 2024 are provided below in a table in accounting equation form similar to the chapter illustrations. During April, the...
Study smarter with the SolutionInn App