Microsoft Word peachtree case study


AdjustmentBasis for Forecast



Download 0.84 Mb.
View original pdf
Page100/179
Date18.05.2021
Size0.84 Mb.
#56659
1   ...   96   97   98   99   100   101   102   103   ...   179
PEACHTREE-CASE-STUDY
Adjustment
Basis for Forecast
SALES
7,295,000
$
100.0%
7,295,000
$
100.0%
6,769,667
$
100% Note 1
OPERATING EXPENSES
Officer's Compensation
3.3%
82,000
$
158,000
$
2.2%
158,000
$
2.3% Note Other Salaries & Wages
47.9%
3,495,000
$
47.9%
3,242,670
$
47.9% Note Rent
0.9%
(6,000)
$
72,000
$
1.0%
72,000
$
1.1% Note Payroll Taxes
5.6%
6,000
$
399,000
$
5.5%
372,332
$
5.5% Note 2
Truck/Equipment/Auto Expense
8.7%
12,000
$
621,000
$
8.5%
575,422
$
8.5% Note Insurance
1.1%
(12,000)
$
90,000
$
1.2%
83,517
$
1.2% Note 2
Legal/Professional Expenses
0.6%
41,000
$
0.6%
3,805
$
0.1% Note Travel & Entertainment
0.1%
5,000
$
0.1%
4,597
$
0.1% Note Director Fees
0.2%
18,000
$
0.2%
16,701
$
0.2% Note Pension & Profit Sharing
1.0%
1,640
$
71,360
$
1.0%
66,221
$
1.0% Note Depreciation & Amortization
1.0%
73,000
$
1.0%
67,697
$
1.0% Note Interest Expense
1.6%
120,000
$
1.6%
111,361
$
1.6% Note Other Operating Expense
7.2%
522,000
$
7.2%
480,646
$
7.1% Note Total Operating Expenses
79.1%
5,685,360
$
77.9%
5,254,968
$
77.6%
OPERATING INCOME
1,526,000
$
20.9%
1,609,640
$
22.1%
1,514,699
$
22.4%
OTHER INCOME
Other Income/(Expense)
84,000
$
1.2%
84,000
$
1.2%
84,000
$
1.2%
EARNINGS BEFORE TAX
1,610,000
$
22.1%
1,693,640
$
23.2%
1,565,070
$ Income Tax Expense
8.6%
677,456
$
9.3%
626,028
$
9.2%
NET INCOME (LOSS)
984,000
$
13.5%
83,640
$
1,016,184
$
13.9%
939,042
$
13.9% Note 3
Forecasted
Forecasted Base Year for Valuation Purposes
June 30, 2006 Year End Income Statement
Actual
Normalized

Page 85 of 141
3. Net Income. As noted, the valuator used a 3 year average for forecasted net income. In summary, the appraiser has forecasted for valuation purposes, a net sales base of $6,769,667 and net income of $939,042. As mentioned earlier, this forecast,
including the notes, will be used by a variety of valuation methods across
different valuation approaches and will be presented as needed in the following
sections regarding the specific valuation calculations.
5.0 VALUATION ANALYSIS AND CALCULATIONS
As discussed previously in Section 2.0 Valuation Methodologies, the three approaches of valuation to be considered in a business valuation are (1) the Market Approach, (2) the Income Approach, and (3) the assetā€based approach. The narrative that follows discusses the valuation methods employed within each approach.

Download 0.84 Mb.

Share with your friends:
1   ...   96   97   98   99   100   101   102   103   ...   179




The database is protected by copyright ©ininet.org 2024
send message

    Main page