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
  • SEE MORE 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