Income Statement as of 31/12/2021 2 2021 Sales 3000 COGS 2616 Depreciation 100 Total Operating Expenses 2716 EBIT 284 In
Posted: Wed Jul 06, 2022 6:41 pm
Income Statement as of 31/12/2021 2 2021 Sales 3000 COGS 2616Depreciation 100 Total Operating Expenses 2716 EBIT 284 Interest 88EBT 196 Taxes (40%) 78 Net Profit 118 Preferred Shares Dividends 4Net Distributable Profits 114 Ordinary Shares Dividends 58 RetainedEarnings 56 Financial Position as of 31/12/2021 2021 Cash 10Debtors 375 Inventory 615 Total Current Assets 1000 Net FixedAssets 1000 Total Assets 2000 Creditors 60 Short Term Loans 110Accrual Expenses 140 Total Current Liabilities 310 Long Term Bonds754 Total Liabilities/Debts 1064 Preferred Shares 40 OrdinaryShares 130 Retained Earnings 616 Reserves 150 Total Monetary Equity936 Total equity & Liabilities 2000 You are required to do afinancial forecasting using the percentage of sales method and theforecasted financial position method while taking intoconsideration that our firm is planning to increase its currentsales by the percentages associated to each one of you in the belowtable. You have to prove your answer, using the Modern TechniqueAnalysis (EVA). % of Increase Name 16.19 Ahmed Magdy Arafat AbdelWahab 16.29 Ahmed Mohamed Khaled Ahmed Lotfy Mohamed El Deeb 16.36Adham Mohamed Abdel Latif Ibrahim 16.51 Esraa Orabi Muhammadi Orabi16.54 Basem Saeed Al-Mahdi Mohammed Al-Tantawy 16.61 HusseinMustafa Ahmed Mohamed 16.65 Khaled Abdel Moneim Abu Al-Lail AbdelHakim 16.67 Ramy Sayed Mohamed Nasr Abu Ela 16.88 Radwa Ahmed AbdelLatif Ahmed Alaa El Din 16.90 Saad Mohammed Al-Saeed YoussefAbdel-Al Salima 17.08 Shorouk Mohamed Zaki Ahmed Abu Kahla 17.11Majed Hisham Mahmoud Sami Ahmed Sami 17.56 Mohamed Ahmed Abdel AzizFathi Okasha 17.64 Mohamed Syed Abdel-Maboud Mohamed 18.23 MohamedSalah Mohamed Al-Saeed Mohamed 18.55 Mahmoud El-Sayed AttiaEl-Sayed Abdel-Majid Ras 18.73 Mukhtar Mamoon Abdul Rahman AbdulGawad 18.77 Marwa Mohamed Aref Mahmoud Shehata 18.79 Mayar MohamedAref Mahmoud Shehata 18.81 Heba Hassan Hanafy Muhammad 18.88 HindMuhammad Abdullah Muhammad 18.91 Heidi Al-Saeed Maher 18.95 YasminaAl-Saeed Maher 19.11 Maram Ahmed Abdel Hamid 19.23 Mayada NabilKhanfi 19.55 Ahmed Kamal Mohamed Abdel Meguid 19.72 Khaled MustafaShaaban Anan 19.79 Sally Samir Mohamed Abdel Aziz 19.81 SamarMohamed Fathy Abdel Moneim El Shazly 19.88 Seif Al-Din Mazen SalehIbrahim Al-Khayat 19.91 Abdul Rahman Yahya Muhammad Ali 19.95Abdulrahman Hassan Mohammed Taher Hassan 20.11 Abdel Qader SayedShafei Ahmed Mahmoud 20.56 Amr Ahmed Mohamed Tawfik 20.64 MohamedAhmed Zaki Mohamed 20.73 Mohamed Ashraf Abdel Fattah Mohamed Emara20.77 Muhammad Mamdouh Abdullah Muhammad Ali 20.81 Noha HishamGamal El Din Ibrahim El Nouri 20.88 Nouran Amr Abdel Rahman AbdelGhani Al-Baqly 20.91 Hani Ahmed Mohamed Mohamed Ibrahim Hamza 20.95Heba Abdel Rahman Badawy Ahmed 21.08 Heba Fawzy Mohamed Mahmoud21.11 Hind Hossam El Din Omar Abu Bakr Shahat 21.56 HusseinMuhammed Ali Muhammad Rizk 21.64 Mai Magdy Wahba Mohamed Atlam21.73 Emad Hamdy Ramadan Owais 21.77 Kamel Hassan Kamel MohamedFarhat 21.81 Ahmed Mohamed Abdel Rahman Al-Behairy 21.88 Enas AtefAli 21.91 Ahmed Rabie Mohamed Hefny 22.11 Bassem Adel Hussein 22.36Mayar Sami Abdel Razek