Prepare a financial forecast | Business & Finance homework help

You are the new financial manager of Northern Chemicals Ltd, a Kitale producer of specialized

chemicals for use in fruit orchards. Yo are in the process of preparing a financial forecast for 2022. The

company’s sales revenue for 2021 was $ 2 billion, and the marketing department is forecasting a 25%

increase for 2022. You think that the company was operating at full capacity in 2021 but you are not

sure about this. The interest rate on debt is 8%. The 2021 financial statements are shown below.

2021 Balance Sheet (in millions) % of Sales

Cash and Securities $20 1%

Accounts Receivable $240 12%

Inventories $240 12%

Total Current Assets $500

Net Fixed Assets $500 25%

Total Assets $1,000

Accounts Payable and Accruals $100 5%

Notes Payable $100

Total Current Liabilities $200

Long Term Debt $100

Common Stock $500

Retained Earnings $200

Total Liabilities and Equity $1,000

2021 Income Statement (in millions) % of Sales

Sales $2,000

Variable Costs $1,200 60%

Fixed Costs $700 35%

EBIT $100

Interest $16

EBT $84

Taxes(40%) $33.60

Net Income $50.40

Dividends(30%) $15.12

Additions to Retained Earnings $35.28

Required:

a) Prepare a financial forecast for 2022 assuming that the company was operating at full capacity

      in 2021. (10 marks)

b) Assuming that in 2021, fixed assets had been operated at only 75% of capacity and that sales is

     expected to increase to $3,000 million and not $2,500 million in 2022, calculate the fixed assets

     requirement for 2022. Show all the workings. (10 marks)

Calculate the price of your order

550 words
We'll send you the first draft for approval by September 11, 2018 at 10:52 AM
Total price:
$26
The price is based on these factors:
Academic level
Number of pages
Urgency
Basic features
  • Free title page and bibliography
  • Unlimited revisions
  • Plagiarism-free guarantee
  • Money-back guarantee
  • 24/7 support
On-demand options
  • Writer’s samples
  • Part-by-part delivery
  • Overnight delivery
  • Copies of used sources
  • Expert Proofreading
Paper format
  • 275 words per page
  • 12 pt Arial/Times New Roman
  • Double line spacing
  • Any citation style (APA, MLA, Chicago/Turabian, Harvard)

Our guarantees

Delivering a high-quality product at a reasonable price is not enough anymore.
That’s why we have developed 5 beneficial guarantees that will make your experience with our service enjoyable, easy, and safe.

Money-back guarantee

You have to be 100% sure of the quality of your product to give a money-back guarantee. This describes us perfectly. Make sure that this guarantee is totally transparent.

Read more

Zero-plagiarism guarantee

Each paper is composed from scratch, according to your instructions. It is then checked by our plagiarism-detection software. There is no gap where plagiarism could squeeze in.

Read more

Free-revision policy

Thanks to our free revisions, there is no way for you to be unsatisfied. We will work on your paper until you are completely happy with the result.

Read more

Privacy policy

Your email is safe, as we store it according to international data protection rules. Your bank details are secure, as we use only reliable payment systems.

Read more

Fair-cooperation guarantee

By sending us your money, you buy the service we provide. Check out our terms and conditions if you prefer business talks to be laid out in official language.

Read more

STAY HOME, SAVE LIVES. Order your essay today and save 20% with the discount code ATOM