Homework Help is Here – Start Your Trial Now!
Business
Accounting
Use Table 1 and the following information on Company X to perform a pro-forma financial modeling using a percentage sales method, and answers the next questions. Note When applying the wercentage sales method, you should assume that the 2023 percentage values with respect to sales of the () costs except depreciation, (4) depreciation, (4) cash and equivalents, (v) accounts eceivable, (v) inventories, (vi) property, plant and equipment, and (vi) accounts payable will remain equal to those percentages of 2022. Sales in 2023 are expected to grow at a rate of 10%, with respect o the values of 2022. Assume also that the total values in 2023 of interest expense and debt will not change from its 2022 values, income tax will remain at 3% of the Pretax income, and that Company X anitially plans to payout 35% of its net income to its shareholders.insert TABLE 1 here What is the forecasted value of sales for 2023? Express the numerical terms of your answer completely For example: If your answer is one million dollars, write 1000000" Table 1 Income Statement, 2022 Sales Costs except Depr EBITDA Depreciation EBIT Interest Expense (net) Pretax Income Income Tax Net Income 800,000 -650,000 150,000 -2,000 148,000 -100,500 47,500 -1.425 46,075 Balance Sheet, 2022 Assets Cash and Equivalents Accounts Receivable Inventories Total Current Assets Property Plant & Equipment Total Assets Liabilities & Equity Accounts Payable Debt Total Liabilities Stockholders' Equity Total Liabilities and Equity 250,000 90,000 20,000 360,000 200,000 560,000 200,000 100,000 300,000 260,000 560,000 QUESTION 2 "What is the forecasted value of EBITDA for 20237 Express the numerats of your milion dollars, write 1000000 QUESTION 3 "What is the forecasted value of Pretax income for 20237 Express the numerical terms of your ser completet. Forampe tyer is one o dolars, write 1000000

Use Table 1 and the following information on Company X to perform a pro-forma financial modeling using a percentage sales method, and answers the next questions. Note When applying the wercentage sales method, you should assume that the 2023 percentage values with respect to sales of the () costs except depreciation, (4) depreciation, (4) cash and equivalents, (v) accounts eceivable, (v) inventories, (vi) property, plant and equipment, and (vi) accounts payable will remain equal to those percentages of 2022. Sales in 2023 are expected to grow at a rate of 10%, with respect o the values of 2022. Assume also that the total values in 2023 of interest expense and debt will not change from its 2022 values, income tax will remain at 3% of the Pretax income, and that Company X anitially plans to payout 35% of its net income to its shareholders.insert TABLE 1 here What is the forecasted value of sales for 2023? Express the numerical terms of your answer completely For example: If your answer is one million dollars, write 1000000" Table 1 Income Statement, 2022 Sales Costs except Depr EBITDA Depreciation EBIT Interest Expense (net) Pretax Income Income Tax Net Income 800,000 -650,000 150,000 -2,000 148,000 -100,500 47,500 -1.425 46,075 Balance Sheet, 2022 Assets Cash and Equivalents Accounts Receivable Inventories Total Current Assets Property Plant & Equipment Total Assets Liabilities & Equity Accounts Payable Debt Total Liabilities Stockholders' Equity Total Liabilities and Equity 250,000 90,000 20,000 360,000 200,000 560,000 200,000 100,000 300,000 260,000 560,000 QUESTION 2 "What is the forecasted value of EBITDA for 20237 Express the numerats of your milion dollars, write 1000000 QUESTION 3 "What is the forecasted value of Pretax income for 20237 Express the numerical terms of your ser completet. Forampe tyer is one o dolars, write 1000000

FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
See similar textbooks
icon
Related questions
Question
Use Table 1 and the following information on Company X to perform a pro-forma financial modeling using a percentage sales method, and answers the next questions. Note: When applying the Dercentage sales method, you should assume that the 2023 percentage values with respect to sales of the () costs except depreciation () depreciation, (4) cash and equivalents, (iv) accounts receivable, (v) inventories (vi) property, plant and equipment, and (vi) accounts payable will remain equal to those percentages of 2022. Sales in 2023 are expected to grow at a rate of 10%, with respect o the values of 2022. Assume also that the total values in 2023 of interest expense and debt will not change from its 2022 values, income tax will remain at 3% of the Pretax Income, and that Company X initially plans to payout 35% of its net income to its shareholders Insert TABLE 1 here What is the forecasted value of sales for 20237 Express the numerical terms of your answer completely For example. If your answer is one million dollars, write: 1000000 Table 1 Income Statement, 2022 Sales 800,000 Costs except Depr -650,000 EBITDA 150,000 Depreciation -2,000 148,000 -100,500 EBIT Interest Expense (net) Pretax Income Income Tax Net Income 47,500 -1.425 46,075 Balance Sheet, 2022 Assets Cash and Equivalents Accounts Receivable Inventories Total Current Assets Property Plant & Equipment Total Assets Liabilities & Equity Accounts Payable Debt Total Liabilities Stockholders' Equity Total Liabilities and Equity 250,000 90,000 20,000 360,000 200,000 560,000 200,000 100,000 300,000 260.000 560,000 QUESTION 2 "What is the forecasted value of ETDA for 20237 Express the numeroffen milion dollars, write: 1000000 QUESTION 3 "What is the forecasted value of PreTax Income for 2023 Express the numerical terms of your answer completely. For exampret it your answer is one indon olars, wite: 1000000
Transcribed Image Text:Use Table 1 and the following information on Company X to perform a pro-forma financial modeling using a percentage sales method, and answers the next questions. Note: When applying the Dercentage sales method, you should assume that the 2023 percentage values with respect to sales of the () costs except depreciation () depreciation, (4) cash and equivalents, (iv) accounts receivable, (v) inventories (vi) property, plant and equipment, and (vi) accounts payable will remain equal to those percentages of 2022. Sales in 2023 are expected to grow at a rate of 10%, with respect o the values of 2022. Assume also that the total values in 2023 of interest expense and debt will not change from its 2022 values, income tax will remain at 3% of the Pretax Income, and that Company X initially plans to payout 35% of its net income to its shareholders Insert TABLE 1 here What is the forecasted value of sales for 20237 Express the numerical terms of your answer completely For example. If your answer is one million dollars, write: 1000000 Table 1 Income Statement, 2022 Sales 800,000 Costs except Depr -650,000 EBITDA 150,000 Depreciation -2,000 148,000 -100,500 EBIT Interest Expense (net) Pretax Income Income Tax Net Income 47,500 -1.425 46,075 Balance Sheet, 2022 Assets Cash and Equivalents Accounts Receivable Inventories Total Current Assets Property Plant & Equipment Total Assets Liabilities & Equity Accounts Payable Debt Total Liabilities Stockholders' Equity Total Liabilities and Equity 250,000 90,000 20,000 360,000 200,000 560,000 200,000 100,000 300,000 260.000 560,000 QUESTION 2 "What is the forecasted value of ETDA for 20237 Express the numeroffen milion dollars, write: 1000000 QUESTION 3 "What is the forecasted value of PreTax Income for 2023 Express the numerical terms of your answer completely. For exampret it your answer is one indon olars, wite: 1000000
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 3 steps with 2 images

SEE SOLUTIONCheck out a sample Q&A here
Blurred answer
Knowledge Booster
Income Statement Analysis
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education
SEE MORE TEXTBOOKS