This topic contains a solution. Click here to go to the answer

Author Question: Outlaws is a general goods retail chain in the High Plains region. Forecast the financial statements ... (Read 58 times)

shenderson6

  • Hero Member
  • *****
  • Posts: 573
Outlaws is a general goods retail chain in the High Plains region. Forecast the financial statements for Outlaws for Year 7. Use the percent of sales method based on Year 6 and the assumptions listed below. Please note the ratios provided in the table which are useful for making the forecast. 
Sales growth of 5.5%. The cost of debt is 6.25%. The tax rate is 35%. The depreciation rate is 6%. CAPEX is $300 Million. The following accounts are constant: Goodwill and common stock. Long term debt is the PLUG variable. No dividends.
Forecast the financial statements for Outlaws. What are the additional funds needed (AFN) in Year 7? The AFN is the change in the plug account from Year 6 to Year 7.

Year 6RatiosForecast
Revenue$29,210 $30,817 
COGS22,1520.758370
SG&A5,2450.179562
Dep. Exp.621
EBIT1,192
Int. Exp.277
EBT915
Inc. Taxes288
Net Income$627
ASSETSYear 6RatiosForecast
Total Current Assets$4,385 0.150120
PP&E9,637
Goodwill678 678
Total Assets $14,700 
LIABILITIES AND OWNER'S EQUITY
Total Current Liabilities3,6510.124991
Long Term Debt4,208
Total Liabilities$7,859 
Owner's Equity
Common Stock1,1921,192
Retained Earnings5,089
Total Owner's Equity6,281
Total Liabilities & Owner's Equity$14,700  

◦ -$381 million
◦ -$290 million
◦ -$91 million
◦ $127 million
◦ $189 million


Related Topics

Need homework help now?

Ask unlimited questions for free

Ask a Question
Marked as best answer by shenderson6 on Apr 25, 2021

kthug

  • Sr. Member
  • ****
  • Posts: 332
Lorsum iprem. Lorsus sur ipci. Lorsem sur iprem. Lorsum sur ipdi, lorsem sur ipci. Lorsum sur iprium, valum sur ipci et, vala sur ipci. Lorsem sur ipci, lorsa sur iprem. Valus sur ipdi. Lorsus sur iprium nunc, valem sur iprium. Valem sur ipdi. Lorsa sur iprium. Lorsum sur iprium. Valem sur ipdi. Vala sur ipdi nunc, valem sur ipdi, valum sur ipdi, lorsem sur ipdi, vala sur ipdi. Valem sur iprem nunc, lorsa sur iprium. Valum sur ipdi et, lorsus sur ipci. Valem sur iprem. Valem sur ipci. Lorsa sur iprium. Lorsem sur ipci, valus sur iprem. Lorsem sur iprem nunc, valus sur iprium.
Answer Preview
Only 59% of students answer this correctly




shenderson6

  • Member
  • Posts: 573
Reply 2 on: Apr 25, 2021
:D TYSM


irishcancer18

  • Member
  • Posts: 310
Reply 3 on: Yesterday
Gracias!

 

Did you know?

Limit intake of red meat and dairy products made with whole milk. Choose skim milk, low-fat or fat-free dairy products. Limit fried food. Use healthy oils when cooking.

Did you know?

The cure for trichomoniasis is easy as long as the patient does not drink alcoholic beverages for 24 hours. Just a single dose of medication is needed to rid the body of the disease. However, without proper precautions, an individual may contract the disease repeatedly. In fact, most people develop trichomoniasis again within three months of their last treatment.

Did you know?

Tobacco depletes the body of vitamins A, C, and E, which can result in any of the following: dry hair, dry skin, dry eyes, poor growth, night blindness, abscesses, insomnia, fatigue, reproductive system problems, sinusitis, pneumonia, frequent respiratory problems, skin disorders, weight loss, rickets, osteomalacia, nervousness, muscle spasms, leg cramps, extremity numbness, bone malformations, decayed teeth, difficulty in walking, irritability, restlessness, profuse sweating, increased uric acid (gout), joint damage, damaged red blood cells, destruction of nerves, infertility, miscarriage, and many types of cancer.

Did you know?

The longest a person has survived after a heart transplant is 24 years.

Did you know?

In 2012, nearly 24 milliion Americans, aged 12 and older, had abused an illicit drug, according to the National Institute on Drug Abuse (NIDA).

For a complete list of videos, visit our video library