Scribd
Upload
87 views10 pages

ABC Company Historical Cash Analysis: Month Sales

This document contains ABC Company's historical cash analysis from months 1 to 18 which shows increasing sales over time. It also contains a pro forma net income statement projecting sales, expenses, and profits for months 43 to 54. The assumptions include a cost of goods sold to sales ratio of 61.9% on average, selling, general and administrative expenses to sales ratio of 7.4% on average, and $20,000 in monthly depreciation expenses. The projected net income ranges between $17,746 to $21,215 per month.

Uploaded by

ppdat
Copyright
© Attribution Non-Commercial (BY-NC)
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLS, PDF, TXT or read online on Scribd
87 views10 pages

ABC Company Historical Cash Analysis: Month Sales

This document contains ABC Company's historical cash analysis from months 1 to 18 which shows increasing sales over time. It also contains a pro forma net income statement projecting sales, expenses, and profits for months 43 to 54. The assumptions include a cost of goods sold to sales ratio of 61.9% on average, selling, general and administrative expenses to sales ratio of 7.4% on average, and $20,000 in monthly depreciation expenses. The projected net income ranges between $17,746 to $21,215 per month.

Uploaded by

ppdat
Copyright
© Attribution Non-Commercial (BY-NC)
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLS, PDF, TXT or read online on Scribd
You are on page 1/ 10

ABC Company Historical Cash Analysis

Month
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

Sales
81,000
92,000
92,000
102,000
110,000
120,000
118,000
108,000
99,000
96,000
95,000
92,000
88,000
105,000
106,000
135,000
150,000
173,000

ABC Company

Pro Forma Net Income Statement

Assumptions
COGS/Sales
SG&A/Sales
Depreciation

Net Sales
COGS
Gross Profit
G&A Expenses
Depreciation
EBIT
Interest
EBT
Taxes
Net Income

61.9% Taxes
7.4% Interest
20,000

Month 43
179,167
110,815
68,352
13,258
20,000
35,094
8,000
27,094
9,347
17,746

Month 44
187,028
115,677
71,351
13,840
20,000
37,511
8,000
29,511
10,181
19,330

Net Sales $ 2,302,688


Net Income $
243,710
Profit Margin
10.6%

34.5%
8,000

Month 45
$ 192,366
118,978
73,388
14,235
20,000
39,152
8,000
31,152
10,748
20,405

Month 46
$ 194,760
120,459
74,301
14,412
20,000
39,889
8,000
31,889
11,002
20,887

SG&A/Sales Ratio
Min
Most Likely
Max
6.5%
7.4%
8.1%

Month 47
$ 196,387
121,465
74,922
14,533
20,000
40,389
8,000
32,389
11,174
21,215

Month 48
$ 194,951
120,577
74,374
14,426
20,000
39,947
8,000
31,947
11,022
20,926

Month 49
$ 190,776
117,995
72,781
14,117
20,000
38,664
8,000
30,664
10,579
20,085

Month 50
$ 192,711
119,192
73,519
14,261
20,000
39,259
8,000
31,259
10,784
20,474

Month 51
$ 193,659
119,778
73,881
14,331
20,000
39,550
8,000
31,550
10,885
20,665

Month 52
$ 193,874
119,911
73,963
14,347
20,000
39,616
8,000
31,616
10,908
20,709

Month 53
$ 193,726
119,820
73,907
14,336
20,000
39,571
8,000
31,571
10,892
20,679
Historical
COGS/Sales
63.44%
60.82%
62.00%
62.18%
61.56%
62.40%
61.61%
62.92%
62.27%
61.09%
61.60%
62.07%
62.65%
60.91%
62.97%
60.23%
62.01%
60.46%
62.45%
60.97%
61.01%
62.86%

Month 54
193,283
119,546
73,737
14,303
20,000
39,435
8,000
31,435
10,845
20,590

L22:L121

60.92%
61.45%
62.46%
60.53%
61.57%
61.29%
62.46%
61.18%
62.43%
62.64%
62.38%
61.69%
59.69%
61.40%
61.23%
62.76%
61.24%
60.25%
61.95%
61.97%
62.11%
62.87%
61.92%
61.44%
60.75%
61.60%
59.70%
63.33%
59.94%
61.86%
61.43%
63.70%
62.14%
62.40%
62.62%
61.86%
61.27%
60.69%
60.17%
63.98%
61.62%
61.66%
62.99%
61.92%

61.52%
62.27%
62.67%
61.47%
63.55%
60.78%
62.15%
62.28%
62.89%
62.24%
60.41%
60.27%
63.78%
63.02%
60.94%
63.59%
64.19%
63.22%
62.08%
61.84%
60.58%
62.53%
61.34%
59.89%
61.24%
60.46%
62.16%
60.68%
61.74%
61.60%
62.35%
63.72%
62.86%
63.88%

You might also like