Forecast Revenue correctly based on this? Multiperiod Forecast Revenue Costs of goods sold Bakery-caf Dough sold to
Fantastic news! We've Found the answer you've been seeking!
Question:
Forecast Revenue correctly based on this?
Transcribed Image Text:
Multiperiod Forecast Revenue Costs of goods sold Bakery-caf Dough sold to franchisees Depreciation General and administrative Operating profit Interest expense Pretax profit Tax Net income Current assets Property, plant, and equipment Goodwill and other assets Total assets Current liabilities Deferred rent and other liabilities Total liabilities Debt Equity Total liabilities and equity Historic Percentage of Sales Bakery-caf Dough sold to franchisees Depreciation General and administrative (Worksheet, Panera Bread Company) Historic 2003 2004 2005 2006 363,702 479,139 640,275 828,971 1,050,000 48,107 60,773 82,228 92,769 86,000 210,822 288,706 399,760 542,916 738,000 54,967 65,627 75,036 85,618 18,304 25,298 33,011 44,166 31,502 38,735 50,240 63,502 315,595 418,366 558,047 736,202 18 50 92 48 48,059 60,755 82,178 92,677 17,629 22,175 29,995 33,827 30,430 38,580 52,183 58,850 Forecast 45,643 55,705 86,865 109,610 13,616 27,604 33,824 35,333 59,259 83,309 120,689 144,943 2007 197,576 241,363 316,978 397,666 256,835 324,672 437,667 542,609 2003 2004 2005 2006 57.97% 60.26 % 62.44% 65.49% 15.11% 13.70% 11.72% 10.33% 5.03% 5.28% 5.16% 5.33% 8.66% 8.08% 7.85% 7.66% 87% 87% 87% 89% 60,000 78,000 962,000 72,052 84,613 102,774 127,618 150,000 146,362 201,725 268,809 345,977 430,000 38,421 38,334 66,084 69,014 110,000 256,835 324,672 437,667 542,609 690,000 88,000 150 87,850 31,500 56,350 130,000 45,000 175,000 2008 2009 2010 2011 2012 2007 Average 70.29% 63.29% 8.19% 11.81% 5.71% 5.30% 7.43% 7.94% 92% 88% Multiperiod Forecast Revenue Costs of goods sold Bakery-caf Dough sold to franchisees Depreciation General and administrative Operating profit Interest expense Pretax profit Tax Net income Current assets Property, plant, and equipment Goodwill and other assets Total assets Current liabilities Deferred rent and other liabilities Total liabilities Debt Equity Total liabilities and equity Historic Percentage of Sales Bakery-caf Dough sold to franchisees Depreciation General and administrative (Worksheet, Panera Bread Company) Historic 2003 2004 2005 2006 363,702 479,139 640,275 828,971 1,050,000 48,107 60,773 82,228 92,769 86,000 210,822 288,706 399,760 542,916 738,000 54,967 65,627 75,036 85,618 18,304 25,298 33,011 44,166 31,502 38,735 50,240 63,502 315,595 418,366 558,047 736,202 18 50 92 48 48,059 60,755 82,178 92,677 17,629 22,175 29,995 33,827 30,430 38,580 52,183 58,850 Forecast 45,643 55,705 86,865 109,610 13,616 27,604 33,824 35,333 59,259 83,309 120,689 144,943 2007 197,576 241,363 316,978 397,666 256,835 324,672 437,667 542,609 2003 2004 2005 2006 57.97% 60.26 % 62.44% 65.49% 15.11% 13.70% 11.72% 10.33% 5.03% 5.28% 5.16% 5.33% 8.66% 8.08% 7.85% 7.66% 87% 87% 87% 89% 60,000 78,000 962,000 72,052 84,613 102,774 127,618 150,000 146,362 201,725 268,809 345,977 430,000 38,421 38,334 66,084 69,014 110,000 256,835 324,672 437,667 542,609 690,000 88,000 150 87,850 31,500 56,350 130,000 45,000 175,000 2008 2009 2010 2011 2012 2007 Average 70.29% 63.29% 8.19% 11.81% 5.71% 5.30% 7.43% 7.94% 92% 88%
Expert Answer:
Answer rating: 100% (QA)
To forecast revenue for the years 20072012 we can use the average historic percentage of sales for t... View the full answer
Related Book For
Financial Reporting Financial Statement Analysis and Valuation a strategic perspective
ISBN: 978-1337614689
9th edition
Authors: James M. Wahlen, Stephen P. Baginski, Mark Bradshaw
Posted Date:
Students also viewed these finance questions
-
Use the attached "words.txt" file to store the words along with their ranks in an AVL tree. Then provide the user the option to search for any word. If the word exists the program displays the rank...
-
how does a negligible and non negligible mass transfer coefficient affect the mass transfer Biot number? and how does a finite vs an infinite volume of food also affect the Bi in mass transfer...
-
Read the article Problem at INSPEECH and answer the question: Why did Inspeech experience a meltdown in 1988?
-
Snow Inc. has just completed development of a new cell phone. The new product is expected to produce annual revenues of $1,400,000. Producing the cell phone requires an investment in new equipment,...
-
Shelley Katz deposited $30,000 in a savings account at 5% interest compounded semiannually. At the beginning of year 4, Shelley deposits an additional $80,000 at 5% interest compounded semiannually....
-
What statement can be made about the masses of atoms in the above reaction? A. \(m\left({ }_{92}^{235} \mathrm{U} ight)>m\left({ }_{56}^{141} \mathrm{Ba} ight)+m\left({ }_{36}^{92} \mathrm{Kr}...
-
Good Homes Construction Company is about to begin the construction of a large new home. The companys president, Michael Dean, is currently planning the schedule for this project. Michael has...
-
How can I make an analyses of the Value of the JPM's stock compared to my "forecasted value and free cash flow". Please step by step including exemples and an excel.
-
Shown on the following page are responsibility income statements for Butterfield, Inc., for the month of March. Instructions a. The company plans to initiate an advertising campaign for one of the...
-
What issues can missing or incorrect freight documentation cause in global trade?
-
Write a Verilog description for the 4-bit binary counter in Figure 6-13(a) using a register for the D lip-lops and Boolean equations for the logic. Compile and simulate your description to...
-
Repeat Problem 10-15 using the RISC CPU with data forwarding in Figure 10-13. Problem 10-15 Simulate the processing of the program in Problem 10-12 using the RISC CPU with data-hazard stall in Figure...
-
The New Hospital has raised money for a new oncology wing. The hospital has also acquired medical diagnostic equipment that cost $500,000. In addition, the hospital paid $15,000 to ship the equipment...
-
Go back to the discussion of JetBlue in the box entitled How Would You Do That? 1. Use the strategy implementation model in Exhibit 7 to identify what would be necessary to successfully implement...
-
Suppose the typical college student spends money primarily on the products in the following table. a. What is the cost of the basket in 2021? b. What is the cost of the basket in 2022? c. What is the...
-
The success probability p of a Bernoulli process has prior density 1, 0 < p < 1. Two alternatives are available. Alternative 1 has revenue of 200p. Alternative 2 has a revenue of 80. The...
-
A random sample of 10 houses heated with natural gas in a particular area, is selected, and the amount of gas (in therms) used during the month of January is determined for each house. The resulting...
-
AK Steel is an integrated manufacturer of high-quality steel and steel products in capital intensive steel mills. AK Steel produces flat-rolled carbon, stainless and electrical steel products, and...
-
The text discusses inputs managers might use to determine fair values of assets and liabilities and identifies different classifications of assets identified in SFAS No. 157. Suppose a major...
-
When a firm incurs costs on an item to be used in operations, management must decide whether to treat the cost as an asset or an expense. Assume that a company used cash to acquire machinery expected...
-
In Appendix 16A.1, we illustrate the calculation of a standard error for the marginal effect in a probit model of transportation, Example 16.4. In the appendix, the calculation is for the marginal...
-
In Example 16.3, we illustrate the calculation of the likelihood function for the probit model in a small example. a. Calculate the probability that \(y=1\) if \(x=1.5\), given the values of the...
-
In Examples 16.2 and 16.4, we presented the linear probability and probit model estimates using an example of transportation choice. The logit model for the same example is \(P(A U T...
Study smarter with the SolutionInn App