Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

2015 Revenue 328,328 Cost of sales (155,619) Gross Profit 172,709 Total SG&A and other indirect expenses (62,648) Operating Profit 110,061 2016 Revenue 349,818 Cost of

2015

Revenue 328,328

Cost of sales (155,619)

Gross Profit 172,709

Total SG&A and other indirect expenses (62,648)

Operating Profit 110,061

2016

Revenue 349,818

Cost of sales (146,021)

Gross Profit 203,797

Total SG&A and other indirect expenses (77,978)

Operating Profit 125,819

2017

Revenue 376,526

Cost of sales (169,278)

Gross Profit 207,248

Total SG&A and other indirect expenses (86,279)

Operating Profit 120,969

2018

Revenue 395,280

Cost of sales (195,161)

Gross Profit 200,119

Total SG&A and other indirect expenses (94,353)

Operating Profit 105,776

2019

Revenue 457,694

Cost of sales (202,750)

Gross Profit 254,944

Total SG&A and other indirect expenses (100,625)

Operating Profit 154,319

Please Forecast for 2020 and 2021

  1. Revenue
  2. Cost of sales
  3. Gross Profit
  4. Fixed SG&A and other indirect expenses
  5. Variable SG&A and other indirect expenses
  6. Operating Profit

Directions:

Revenue: The growth rate for the number of stores In each forecast year equals the average annual growth rate in the number of stores over the historical period and the growth rate for revenue per store in each forecast year is 2.41 percentage points less than the growth rate in revenue per store from the previous year.

Cost of Sale: Cost of goods sold in each forecast year equals 48.23% of revenue

SG&A and other indirect expenses: For all indirect costs, 43.70% of such costs in the last historical year are considered fixed and the rest are considered variable.Fixed indirect costs in each forecast year are expected to be 5.92% higher than the fixed indirect costs from the previous year.The ratio of variable indirect costs to revenue in each forecast year is expected to equal the ratio from the previous year.

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Investments

Authors: Zvi Bodie, Alex Kane, Alan J. Marcus

10th edition

77861671, 978-0077861674

More Books

Students also viewed these Finance questions

Question

Write short notes on Interviews.

Answered: 1 week ago

Question

Define induction and what are its objectives ?

Answered: 1 week ago

Question

Discuss the techniques of job analysis.

Answered: 1 week ago