Analyzing Financial Statements for Class Model, Inc

School: University Of Arizona - Course: ACCT MISC - Subject: Accounting

Class Model, Inc. Receivables% collectedwithin daysOption 1 100%30 0% 0%60 65% 0%90 35% Total:100%Must equal 100% Average days collected:30.0 Payables% paidwithin daysOption 1 100%30 100% Stock Sold$ 10,000

Option 2 100% 0% 0% Option 2 85%

RowSales/Manufacturing/Inventory Forecast 2 Apr-23 3 Sales Forcast 4 Product 1 (Units)- 5 Total Sales of Product 1($)- 6 Total Forecasted COGS of Product 1 ($)- 7 8 Manufacturing Forecast 9 Product 1 (Units)25 10 11 Inventory Forecast 12 Product 1 (Units)25 13 Product 1 ($)$750 14 15 Backlog 16 Product 1 (Units)- 17 18 Products Shipped 19 Product 1 (Units)- 20 Product 1 (Revenue $)- 21 22 Sales Price Per Unit of Product 1$120 23 COGS Per Unit of Product 1($30) 24 Operating Expenses($4,000) 25 Stock Sold$10,000 26