Compute the estimated sales (after adjusting for erosion and/or synergies) for year 2025. Use what you...

Transcribed Image Text:

Compute the estimated sales (after adjusting for erosion and/or synergies) for year 2025. Use what you need from the following information provided for forecasting the income statement and cash flows for the years 2021 to 2025 for RforU Inc. Discount rate Tax rate Estimated Sales in 2021 A Sales growth Synergies as % of sales Current assets as % of sales Current liabilities as % of sales Fixed part of Cost of Goods Sold Cost of Goods Sold as % of sales Fixed part of Selling & Admon. (S&A) expenses S&A expenses as % of sales Depreciation 10% 20% $30,000 2020 Your Answer: 2021 3% 5% 6% $3,000 30% $3,000 10% $1,000 2022 10% 3% 11% 4% $2,000 40% $2,000 20% $2,000 2023 6% 3% 10% 9% $3,000 30% $4,000 10% $2,000 2024 2% 3% 15% 9% $5,000 50% $2,000 10% $2,000 2025 4% 3% 18% 6% $3,000 40% $3,000 20% $2,000 When entering your answering, do not enter/use dollar sign ($); DO NOT use commas to separate thousands; and round up to zero decimals. If the result is a negative number, enter the minus sign (-) in front of the first digit. Do not enter it using parenthesis. If the number is positive, simply enter the number. Specifically for year 2025, Sales after adjusting for erosion and/or synergies for 2025 is _____ Compute the estimated sales (after adjusting for erosion and/or synergies) for year 2025. Use what you need from the following information provided for forecasting the income statement and cash flows for the years 2021 to 2025 for RforU Inc. Discount rate Tax rate Estimated Sales in 2021 A Sales growth Synergies as % of sales Current assets as % of sales Current liabilities as % of sales Fixed part of Cost of Goods Sold Cost of Goods Sold as % of sales Fixed part of Selling & Admon. (S&A) expenses S&A expenses as % of sales Depreciation 10% 20% $30,000 2020 Your Answer: 2021 3% 5% 6% $3,000 30% $3,000 10% $1,000 2022 10% 3% 11% 4% $2,000 40% $2,000 20% $2,000 2023 6% 3% 10% 9% $3,000 30% $4,000 10% $2,000 2024 2% 3% 15% 9% $5,000 50% $2,000 10% $2,000 2025 4% 3% 18% 6% $3,000 40% $3,000 20% $2,000 When entering your answering, do not enter/use dollar sign ($); DO NOT use commas to separate thousands; and round up to zero decimals. If the result is a negative number, enter the minus sign (-) in front of the first digit. Do not enter it using parenthesis. If the number is positive, simply enter the number. Specifically for year 2025, Sales after adjusting for erosion and/or synergies for 2025 is _____