SERVICIOS EDUCATIVOS IMPRESOS S.A. wants to do a scenario analysis for the coming year (2022). The pessimistic prediction for sales is $900,000; the most likely amount of sales is $1,125,000; and the optimistic prediction is $1,280,000. The company's income statement for the most recent year is the following:

Essentials Of Investments
11th Edition
ISBN:9781260013924
Author:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Chapter1: Investments: Background And Issues
Section: Chapter Questions
Problem 1PS
icon
Related questions
icon
Concept explainers
Topic Video
Question
SERVICIOS EDUCATIVOS IMPRESOS S.A. wants to do a scenario analysis for the coming year
(2022). The pessimistic prediction for sales is $900,000; the most likely amount of sales is
$1,125,000; and the optimistic prediction is $1,280,000. The company's income statement for the
most recent year is the following:
SERVICIOS EDUCATIVOS IMPRESOS S.A. - Income
Statement for the year ended December 2021
0
Sales revenue
Less: Cost of goods sold
Gross profits
Less: Operating expenses
Operating profits
Less: Interest expense
Net profits before taxes
Less: Taxes (rate = 25%)
Net profits after taxes
$937,500
421,875
$515,625
234,375
$281,250
30,000
$251,250
62,813
$188,437
Use the percent-of-sales method, the income statement for December 31, 2021 and the sales
revenue estimates to develop
pessimistic
• most likely
• optimistic pro forma income statements for the coming year.
Transcribed Image Text:SERVICIOS EDUCATIVOS IMPRESOS S.A. wants to do a scenario analysis for the coming year (2022). The pessimistic prediction for sales is $900,000; the most likely amount of sales is $1,125,000; and the optimistic prediction is $1,280,000. The company's income statement for the most recent year is the following: SERVICIOS EDUCATIVOS IMPRESOS S.A. - Income Statement for the year ended December 2021 0 Sales revenue Less: Cost of goods sold Gross profits Less: Operating expenses Operating profits Less: Interest expense Net profits before taxes Less: Taxes (rate = 25%) Net profits after taxes $937,500 421,875 $515,625 234,375 $281,250 30,000 $251,250 62,813 $188,437 Use the percent-of-sales method, the income statement for December 31, 2021 and the sales revenue estimates to develop pessimistic • most likely • optimistic pro forma income statements for the coming year.
Expert Solution
steps

Step by step

Solved in 3 steps with 2 images

Blurred answer
Knowledge Booster
Capital Budgeting
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, finance and related others by exploring similar questions and additional content below.
Similar questions
Recommended textbooks for you
Essentials Of Investments
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
FUNDAMENTALS OF CORPORATE FINANCE
FUNDAMENTALS OF CORPORATE FINANCE
Finance
ISBN:
9781260013962
Author:
BREALEY
Publisher:
RENT MCG
Financial Management: Theory & Practice
Financial Management: Theory & Practice
Finance
ISBN:
9781337909730
Author:
Brigham
Publisher:
Cengage
Foundations Of Finance
Foundations Of Finance
Finance
ISBN:
9780134897264
Author:
KEOWN, Arthur J., Martin, John D., PETTY, J. William
Publisher:
Pearson,
Fundamentals of Financial Management (MindTap Cou…
Fundamentals of Financial Management (MindTap Cou…
Finance
ISBN:
9781337395250
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Finance
ISBN:
9780077861759
Author:
Stephen A. Ross Franco Modigliani Professor of Financial Economics Professor, Randolph W Westerfield Robert R. Dockson Deans Chair in Bus. Admin., Jeffrey Jaffe, Bradford D Jordan Professor
Publisher:
McGraw-Hill Education