a) What sales would you predict for 2013, using a simple four-year moving average?
F2013 = = $65,500
$65,000 is the forecast for 2013
b) What sales would you predict for 2013, using a weighted moving average with weights of0.50 for the immediate preceding year and 0.3, 0.15, and 0.05 for the three years before that?
F2013 = 0.50A2012 + 0.3A2011 + 0.15A2010 + 0.05A2009 =0.50(83000) + 0.30(67000) + 0.15(64000) + 0.05(48000) = 41,500 + 20,100 + 9,600 + 2,400 = $73,600
$73,600 is the forecast for 2013
Q2. Using exponential smoothing with a weight of 0.6 on actual values:
a) If sales are $45,000 and $50,000 for 2010 and 2011, what would you forecast for 2012?
(The first forecast is equal to the actual value of the preceding year.)
Actual values are
2010: $45,000
2011: $50,000 α = 0.6
F2012 = 0.60A2011 + 0.40A2010
= 0.60(50000) + 0.40(45000) =48000
Forecast for 2012 is $48,000
b) Given this forecast and actual 2012 sales of $53,000, what would you then forecast for2009?
Actual value of 2012 = $53,000
F2009 =
Q3. In question 4-1, taking actual 2009 sales of $48,000 as the forecast for 2010, what sales would you forecast for 2011, 2012, and 2013, using exponential smoothing and a weight a on actual values of (a) 0.4 and (b) 0.8?
a) α = 0.4
Actual values of 2009 = $48,000 and it is forecasted for 2010
We have an Actual value for 2010 = $64,000
F2011 = 0.4(64,000) + 0.6(48,000) F2011= $54,400
Now we have both actual and forecasted values for 2011
Actual value for 2011= $67,000
F2012 = 0.4(67,000) + 0.6(54,000) F2012=59,440
Now we are having both actual and forecasted values for 2012
Actual value for 2012 = $83,000
F2013 = 0.4(83,000) + 0.6( 59,440)
F2013=68,864
b) α = 0.8
Actual values for 2009 = $48,000 and is forecasted for 2010
We have Actual values for 2010 = $ 64,000
F2011 = 0.8(64,000) + 0.2(48,000) F2011=60,800
Now we have both actual and forecasted values for 2011
Actual value for 2011 = $67,000
F2012= 0.8( 67,000) + 0.2(60,800) F2012= 65,760
Now we have both actual and forecasted values for 2012
Actual value for 2012 = $83,000
F2013 = 0.8(83000) + 0.2( 65,760) F2013= 79,552
Q4. In question 4-1, what sales would you forecast for 2013, using the simple regression (leastsquares) method?
The forecast for the year 2013 can be calculated using
We should have data for regression calculation
Year
I
D
DI
I*I
2009
0
48,000
0
0
2010
1
64,000
64,000
1
2011
2
67,000
13.4000
4
2012
3
83,000
24,9000
9
Total
I=6
D=26,2000
DI=44,7000
I*I=14
Now b=
=
=10800
Where a= =65,500 = 16,200
(65500-16200) = 49,300
Forecast for 2009= 49,300 + 43,200 = 92,500
F2013 = 92,500
MISSION AND VISSION
You May Also Find These Documents Helpful
-
Sales revenue | $580,000 | $600,000 | $20,000 | U | Cost of goods sold | $385,000 | $360,000 | $25,000 | F |…
- 660 Words
- 3 Pages
Satisfactory Essays -
c. If sales increase by 10 percent to 11,000 units, by what percentage will each firm's earnings after interest income increase? To answer the question, determine the earnings after taxed and compute the percentage increase in these earnings from the answers you derived in part b.…
- 383 Words
- 2 Pages
Satisfactory Essays -
Sales: The first budget item I want to focus on are sales forecasted for year nine which are $5,247,450. Let’s review sales from prior years. Sales for years six were $4,485,000, an increase by 33.3 percent to $5,980,000 in year seven. Between years seven and eight, sales dropped 15 percent to $5,083,000.…
- 4026 Words
- 17 Pages
Better Essays -
1) Ed’s is a small deli, which has had great success in its second year of operation. Revenues in Year 2 are $570,000, compared with $380,000 in Year 1. What is Ed’s year-over-year sales growth rate?…
- 321 Words
- 2 Pages
Satisfactory Essays -
b. What is the dollar sales volume the firm must achieve in order to reach the break-even point?…
- 687 Words
- 3 Pages
Good Essays -
Sammy Corporation reported net sales of $300,000, $330,000, and $360,000 in the years, 2009, 2010, and 2011, respectively. If 2009 is the base year, what is the trend percentage for 2011?…
- 685 Words
- 4 Pages
Satisfactory Essays -
Use the estimated regression equation to predict annual sales for a salesperson with nine years of experience.…
- 646 Words
- 3 Pages
Satisfactory Essays -
C. If sales increase by 10 percent to 11,000 units, by what percentage will each firm’s earnings after interest increase? To answer the question, determine the earnings after taxes and compute the percentage increase in these earnings from the answers you derived in part b.…
- 285 Words
- 2 Pages
Satisfactory Essays -
7) Top Company's 2011 sales revenue was $200,000 and 2010 sales revenue was $180,000. Top's total assets as of December 31, 2011 were $150,000 and total assets as of January 1, 2011 were $130,000. What is Top's total asset turnover ratio?…
- 327 Words
- 2 Pages
Satisfactory Essays -
The five year prediction of XYZ Company’s sales displays an upsurge of 15%, 10%, 25%, and 50% in each of the years. The gross profit also improved from $697,428 to $3,494,500 over the five year period. Revenue will increase twice in year 2013, after that revenue will increase 10% in the coming year. Cost of revenue will be based on sales percentage…
- 452 Words
- 2 Pages
Satisfactory Essays -
4. Assume the following sales data for a company: 2009 $945,000 2008 780,000 2007 650,000 If 2007 is the base year, what is the percentage increase in sales from 2007 to 2008? (Points: 4) 25% 20% 125% 143%…
- 2410 Words
- 9 Pages
Good Essays -
A variety of depreciation methods are used to allocate the cost of an asset to all of the accounting periods benefited by the use of the asset. Your client has just purchased a piece of equipment for $100,000. Explain the concept of depreciation. Which of the following depreciation methods would you recommend: straight-line depreciation, double declining balance method, or an alternative method?…
- 357 Words
- 2 Pages
Satisfactory Essays -
(c) Would you use the model to forecast a value for AMZN? If so, provide a numerical…
- 375 Words
- 2 Pages
Satisfactory Essays -
B) $140,000. Answer B Sales 350,000 – CGS (variable) 160,000 – Var Sell and Adm 35,000…
- 1194 Words
- 5 Pages
Good Essays -
(a) Calculate the estimated break-even point in annual unit sales of the new product if Martinez…
- 496 Words
- 2 Pages
Good Essays