Using the data in the student spreadsheet file Ethan Allen Financials.
Using the data in the student spreadsheet file Ethan Allen Financials.xlsx (to find the student spreadsheets for Financial Analysis with Microsoft Excel, ninth edition, go to (www.cengage.com/finance/mayes/analysis/9e), forecast the June 30, 2019 income statement and balance sheet for Ethan Allen. Use the percent of sales method and the following assumptions: (1) Sales in FY 2019 will be $761.20; (2) The tax rate will be 25%; (3) Each item that changes with sales will be the five-year average percentage of sales; (4) Property, Plant & Equipment – Gross will increase to $675; and (5) The dividend will be $0.90 per share. Use your judgment on all other items.
What is the DFN in 2019? Is this a surplus or deficit?
Assume that the DFN will be absorbed by long-term debt and that the interest rate is 4% of LTD. Set up an iterative worksheet to eliminate it.
Create a chart of cash vs. sales and add a trend line. Is cash a consistent percentage of sales? Does this fit your expectations?
Use the regression tool to verify your results from part c. Is the trend statistically significant? Use at least three methods from the regression output to show why or why not.
Turn off iteration, and use the Scenario Manager to set up three scenarios:
1)Best Case—Sales are 5% higher than expected.
2)Base Case—Sales are exactly as expected.
3)Worst Case—Sales are 5% less than expected.
What is the DFN under each scenario?
Use the same data as in Problem 1.
Recalculate the percentage of sales income statement, but this time use the Trend function to forecast other income and interest expense.
Recalculate the percentage of sales balance sheet, but this time use the Trend function to forecast Cash, Other Long-term Assets, and Other Liabilities.
Do these new values appear to be more realistic than the original values? Does this make sense for each of these items? Might other income statement or balance sheet items be forecasted in this way?
Please!! Please!!! Solve this Microsoft Excel and upload screenshot of it include the formulas
Thank You
Collepals.com Plagiarism Free Papers
Are you looking for custom essay writing service or even dissertation writing services? Just request for our write my paper service, and we'll match you with the best essay writer in your subject! With an exceptional team of professional academic experts in a wide range of subjects, we can guarantee you an unrivaled quality of custom-written papers.
Get ZERO PLAGIARISM, HUMAN WRITTEN ESSAYS
Why Hire Collepals.com writers to do your paper?
Quality- We are experienced and have access to ample research materials.
We write plagiarism Free Content
Confidential- We never share or sell your personal information to third parties.
Support-Chat with us today! We are always waiting to answer all your questions.
