Premium Essay

Y2Q4

In:

Submitted By jichanq
Words 4029
Pages 17
World 17 Company 2
Year 2 Quarter 4
CONSOLIDATED INCOME STATEMENT
04-04-2013
A
BUSINESS POLICY GAME, 6TH EDITION
18:27:49
Copyright (c) 2010 by Richard V. Cotter and David J. Fritzsche
____________________________________________________________________________
ConsoliMerica
Merica
Merica dated Area 1
Area 2
Area 3
Nystok
M$000s
M$000s
M$000s
M$000s
Dn000s
Net Sales: to Customers
3365
930
930
930
3450
to Affiliates (cost + 20%)
0
0
1065
0
0
to Liquidators (at cost)
0
0
0
0
0
Less Cost of Goods sold
1532
515
1320
515
1481
Less Value Added Tax
58
0
0
0
345
Gross Profit
1775
415
675
415
1624
Selling Expense:
Advertising Expense
Sales Salaries
Sales Commissions
General Selling Expense
Transportation Expense
Sales Office Depreciation
Total Selling Expense

144
115
62
387
153
13
873

40
30
19
94
53
3
239

46
36
19
101
9
3
214

40
30
19
94
53
3
239

105
116
28
585
227
24
1085

Admin and General Expense:
Research and Development
Total Training Expense
Storage Expense
Executive Compensation
Other Expense
Total Adm & Gen Expense
Total Operating Expense
Operating Profit (Loss)

72
104
56
146
0
378
1251
525

0
10
10
24
0
44
283
132

72
78
1
73
0
224
438
237

0
10
10
24
0
44
283
132

0
36
212
148
0
396
1481
143

Other Income:
CD Interest
Capital Gain (Loss)

19
0

0
0

19
0

0
0

0
0

Other Expense:
Loan Interest
Bond Interest

0
50

0
0

0
50

0
0

0
0

494

132

206

132

143

193

51

91

51

0

Net Profit (Loss) After Tax

301

81

115

81

143

Foreign Currency Adjustment

29

Net Profit (Loss) Before Tax
Less Income Tax

Comprehensive Income(Loss)
272
81
115
81
143

Similar Documents

Premium Essay

Highline Financial Service, Ltd.

...Executive Overview Highline Financial Services, Ltd. provides financial services to its clients. It separates these services into three categories, A, B, and C. For planning purposes, the company requires a forecast of demand for each of its three categories of service over the next four quarters. Given no significant changes in advertising and promotion or in competition, this report examines the demand for each category of service, over the past two years to predict a reasonable estimate of demand for the coming year. Analysis The additive approach to the naïve method of forecasting serves as a standard of comparison against the other time-series data forecasting technique, the moving average. The naïve method versus the moving average technique result in the following estimates for year three for each category of service each quarter, respectively: Service A first quarter 84/66, second quarter 57/48, third quarter 124/106, and fourth quarter 95/80. Service B first quarter 75/90, second quarter 65/80, third quarter 78/88.5, and fourth quarter 35/57.5. Service C first quarter 111/97.5, second quarter 60/82.5, third quarter 110/110, and fourth quarter 110/95. The data from years one and two as well as the estimates for year three are shown in Appendix A. In reviewing the last two years of demand data, Service A has a general increase in demand, Service B has a general decrease in demand, and Service C has a flatter pattern of demand. The historical graphs in Appendix...

Words: 543 - Pages: 3

Premium Essay

Inventory Proposal

...Inventory Proposal Learning Team C was tasked with preparing a project proposal that would analyze and present data on an inventory management problem that Amazon Incorporated (Amazon) could face. The Summer Historical Inventory Data shown below was used in the calculations: Month Year 1 Year 2 Year 3 Year 4 1 18,000 45,100 59,800 35,500 2 19,800 46,530 30,740 51,250 3 15,700 22,100 47,800 34,400 4 53,600 41,350 73,890 68,000 5 83,200 46,000 60,200 68,100 6 72,900 41,800 55,200 61,100 7 55,200 39,800 32,180 62,300 8 57,350 64,100 38,600 66,500 9 15,400 47,600 25,020 31,400 10 27,700 43,050 51,300 36,500 11 21,400 39,300 31,790 16,800 12 17,100 10,300 31,100 18,900 The following proposal includes a short description of Amazon, a short discussion of the inventory system problem that Amazon might face, and the benefits if the problem is solved. Team C used the dataset provided to calculate monthly indexes (using year 1 month 1 as the base), quarterly indexes (using year 1 quarter 1 as the base), and annual indexes of the four years. The busy and slow periods for each were identified. Histograms were constructed for the monthly, quarterly, and annual values. A regression equation, rate of change, and a forecast for year 7 inventory costs, using rate of change as the interest rate, were calculated as part of the analysis for the annual section. Amazon Amazon is a large, internet based business that has been able to maintain its success partially due to the effectiveness...

Words: 1264 - Pages: 6

Premium Essay

Mgmt 497

...Table of Contents Introduction 3 Organization 3 Management Team 4 Objectives and Industry Analysis 7 Sales and Net Income Analysis 8 ROA, ROE and Stock Price Analysis 11 Market Share Analysis 15 Unit Production Costs Analysis 16 Weighting Factors 17 Corporate/Business/Marketing Strategies 18 Operation Strategy 19 Financial Strategy 21 Sales Forecast 22 Exhibits (Sales Forecast Analysis) 23 Production Plan 28 Exhibits (Production Schedule) 30 Financial Statement Analysis 34 Cash Flow Analysis 38 Appendix Annual Consolidated Pro Forma Income Statement… i Annual Consolidated Pro Forma Cash Flow… iii Annual Consolidated Pro Forma Balance Sheet… iv Consolidated Historical Data… v Financial Data for Years 1 and 2…vii Operating Information Report D…viiii Operating Information Report E…xvii INTRODUCTION Nyrica is based out of Merica 3. Our company was established with several goals in mind. We aim to provide a higher end product with certain benefits for our consumers to help enrich their lives. In addition, Nyrica seeks to improve the value of our company for our current shareholders as well as future potential shareholders. Our approach is to have a well-funded research and development platform coupled with a training program that promotes growth of our valued employees and their skill sets. Nyrica plans to expand their production capabilities in the first quarter of their fifth year of existence. Organization ...

Words: 7030 - Pages: 29

Free Essay

Two Year Plan

...MGMT  497  –  ITM  CORPORATION  TWO  YEAR  PLAN   IN  THE  MIDDLE   INCORPORATED   World  11  Team  1     Final  Corporate  Report   Laura  Angel   Chial  Jung   Gisela  Mino   Carlos  Nabor   Hien  Pham   Marlene  Sotelo     Dr.  Kwong   World  11  Team  1   Fall  2013           1   MGMT  497  –  ITM  CORPORATION  TWO  YEAR  PLAN   Table of Contents       SECTION  1    INTRODUCTION  .................................................................................................................  5   SECTION  2   CORPORATE  CHARTER  ......................................................................................................  6   SECTION  3   INDUSTRY  ANALYSIS  AND  OBJECTIVES  ..........................................................................  8            3.1   Industry  Analysis  ..........................................................................................................................  8            3.2   Weighting  Factors  .......................................................................................................................  14            3.3   Goals  and  Objectives  .....

Words: 41267 - Pages: 166