Prepare the operating forecasts for 2020 and 2021 using the 2019 percent of sales method. (Fill...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Prepare the operating forecasts for 2020 and 2021 using the 2019 percent of sales method. (Fill in the blanks) Actual 2019 FCT 2020 FCT 2021 1,000,000 1,750,000 1,500,000 20% Industry 20% 20% Market share % of sales Forecast Forecast 300,000 350,000 200,000 50,000 70,000 Sales Material 25.00% Labour 35.00% 105,000 122,500 40,000 160,000 Factory Overhead 20.00% COGS 80.00% Gross Profit 20.00% 40,000 Selling Corporate Overhead 5.00% 10,000 10.00% 20,000 Operating Profit (op) Taxes (% of OP) 10,000 2,500 5.00% 25.00% Net Income 3.75% 7,500 % sales Cash 5.00% 10,000 Accounts Receivable 20.00% 40,000 Inventory 10.00% 20,000 Fixed assets 100.00% 200,000 Total 270,000 Accounts Payable 10.00% 20,000 120,000 120,000 Debt Plug to Balance Common Stock Fixed 120,000 120000 Font 120,000 120,000 2,500 7,500 Plug to Balance Fixed Debt 120000 120,000 10,000 Common Stock 21,250 Opening RE Net Income Total 270,000 Questions regarding top-down budget 1. Prepare the forecasts for 2020 and 2021. Note: the 2020 actuals are not complete yet and the CFO needs an estimate to show the CEO. 2. The company uses a job cost system and has specialized labour for its jobs. The Human Resources department has done a great job recruiting talent for each job but there is a lot of competition for this labour. The forecast above is the best guess of what it will cost to attract and retain talent. What type of cost are labour costs in the forecast. If this cost reduces the contribution margin, what happens to break-even sales? 3. What are two benefits of preparing the forecasts or budgets? 4. What is included in a master budget and who may use it? 5. What are two examples of why cash levels can be different than net income for a year? 3. Prepare the operating forecasts for 2020 and 2021 using the 2019 percent of sales method. (Fill in the blanks) Actual 2019 FCT 2020 FCT 2021 1,000,000 1,750,000 1,500,000 20% Industry 20% 20% Market share % of sales Forecast Forecast 300,000 350,000 200,000 50,000 70,000 Sales Material 25.00% Labour 35.00% 105,000 122,500 40,000 160,000 Factory Overhead 20.00% COGS 80.00% Gross Profit 20.00% 40,000 Selling Corporate Overhead 5.00% 10,000 10.00% 20,000 Operating Profit (op) Taxes (% of OP) 10,000 2,500 5.00% 25.00% Net Income 3.75% 7,500 % sales Cash 5.00% 10,000 Accounts Receivable 20.00% 40,000 Inventory 10.00% 20,000 Fixed assets 100.00% 200,000 Total 270,000 Accounts Payable 10.00% 20,000 120,000 120,000 Debt Plug to Balance Common Stock Fixed 120,000 120000 Font 120,000 120,000 2,500 7,500 Plug to Balance Fixed Debt 120000 120,000 10,000 Common Stock 21,250 Opening RE Net Income Total 270,000 Questions regarding top-down budget 1. Prepare the forecasts for 2020 and 2021. Note: the 2020 actuals are not complete yet and the CFO needs an estimate to show the CEO. 2. The company uses a job cost system and has specialized labour for its jobs. The Human Resources department has done a great job recruiting talent for each job but there is a lot of competition for this labour. The forecast above is the best guess of what it will cost to attract and retain talent. What type of cost are labour costs in the forecast. If this cost reduces the contribution margin, what happens to break-even sales? 3. What are two benefits of preparing the forecasts or budgets? 4. What is included in a master budget and who may use it? 5. What are two examples of why cash levels can be different than net income for a year? 3.
Expert Answer:
Answer rating: 100% (QA)
Actual 2019 FCT 2020 FCT 2021 Industry 1000000 1500000 1750000 Market share 6 of sales Forecast Fore... View the full answer
Related Book For
Foundations of Finance The Logic and Practice of Financial Management
ISBN: 978-0132994873
8th edition
Authors: Arthur J. Keown, John D. Martin, J. William Petty
Posted Date:
Students also viewed these accounting questions
-
Prepare the operating forecasts for 2020 and 2021 using the 2019 percent of sales method. (Fill in the blanks) FCT 2020 FCT 2021 Actual 2019 1000,000 Industry Market share 20% % of sales Sales...
-
Prepare the operating forecasts for 2020 and 2021 using the 2019 percent of sales method. (Fill in the blanks) FCT 2021 1,750,000 20% Forecast 350,000 Actual 2019 FCT 2020 Industry Market share...
-
Sales projection for the company ? for 2020 and 2021 , 2022 for 2020 and 2021 , 2022 Consolidated Income Statement 5,000,000 4,000,000 3.000,000 200000 1,000,000 Q4/18 Q1/19 Q2/19 Q3/19 04/19 Q/20...
-
In 2014, Elbert Corporation had net cash provided by operating activities of $531,000; net cash used by investing activities of $963,000; and net cash provided by financing activities of $585,000. At...
-
Cinderella Shoe Shop had goods available for sale in 2017 with a retail price of $120,000. The cost of these goods was $84,000. If sales during the period were $80,000, what is the ending inventory...
-
Taxes The function T(x) = 0.12(x 10,275) + 1027.50 represents the tax bill T of a single person whose adjusted gross income is x dollars for income over $10,275 but not over $41,775, in 2022. (a)...
-
Using the method of subregions, derive an equation for the transverse modulus, \(E_{2}\), for the RVE, which includes a fiber/matrix interphase region, as shown in Figure 3.27. Matrix Fiber Sed d...
-
For the past several years, Derrick Epstein has operated a part-time consulting business from his home. As of June 1, 2008, Derrick decided to move to rented quarters and to operate the business,...
-
EEE Co manufactures three products, A, B and C, details of which are as follows: Product A Selling price ($ per unit) 288 Direct materials (kg per unit) 22 Contribution margin ($ per unit) 76 Product...
-
Isorait Co is a company which installs kitchens and bathrooms to customer specifications. It is planning to invest KShs. 4,000,000 in a new facility to convert vans and trucks into motorhomes. Each...
-
What shall be the Cash Flow from Investing activities in case the repayment of loan = Rs. 20,000; proceeds from sale of equipment = Rs. 30,000; interest paid = Rs. 2,500; dividend received = Rs....
-
What is a relational database?
-
The deletion rules for enforcing referential integrity include both Delete. Cascade and Delete Restrict In general, what criteria should a DBA use in deciding whether to use a Delete: Cascade or...
-
You are a systems designer and have a friend who owns a small bookstore and mail-order business spectializing in rare books and first editions. Total sales average about a dozen books per day, store...
-
Explain the concept of referential integrity, and give an example. What is a referential integrity error? Provide an example, and explain the possible consequences of a referential integrity error.
-
You are studying the design documentation for an extremely large information system used by your organization. As expected, all entities on the logical data model are in third normal form. But in...
-
Write a program that asks the user for three names, then prints the names in reverse order. Sample Run: Please give me name one: Emmarie Please give me name tow: Diana Please give me name three:...
-
-x/2 x/4 If A = -x/2 and A-1 =6 then x equals
-
Nealon Energy Corporation engages in the acquisition, exploration, development, and production of natural gas and oil in the continental United States. The company has grown rapidly over the last 5...
-
Schlumberger is selling for $ 64.91 per share and paid a dividend of $ 1.10 last year. The dividend is expected to grow at 4 percent indefinitely. What is the stocks expected rate of return?
-
How many years will the following take? a. $ 500 to grow to $ 1,039.50 if invested at 5 percent compounded annually b. $ 35 to grow to $ 53.87 if invested at 9 percent compounded annually c. $ 100 to...
-
What are the three types of employees who work in MNEs? Explain how an HCN could change to become a TCN in an MNE.
-
A large MNE in the cookware industry was having difficulties maintaining its market share due to a number of mergers among other competing firms in the industry. The MNE, with corporate headquarters...
-
What are the different types of organizational forms that corporations use for international operations?
Study smarter with the SolutionInn App