Forcasting Checkpoint
Lisa Brown
Hsm/ 260
Week 5 – Forecasting Checkpoint
3/8/13
Exercise 9.1
20X1 $5,250,000
20X2 $5,500,000
20X3 $6,000,000
20X4 $6,750,000 Moving Averages
20X2-X4 $18,250,000 / 3 = $6,083,333
Weighted Moving Averages
Fiscal Year Expenses Weight Weighted Score
20X2 $5,500,000 1 $5,500,000
20X3 $6,000,000 2 $12,000,000
20X4 $6,750,000 3 $20,250,000 __ ___________
6 $37,750,000
20X5 $37,750,000 /6 = $6,291,667
Exponential Smoothing
NF = $6,300,000 + 0.95($6,750,000 - $6,300,000) = $6,300,000 + 0.95(45,000) = $6,300,000 + (42,750) = $6,342,750
Exercise 9.3
The following data represent total revenues (from all sources) for the Palmdale Human Service Agency for the past four fiscal years:
20X1 $15,000,000
20X2 $14,250,000
20X3 $14,000,000
20X4 $13,500,000
Moving Averages
20X2-X4 $41,750,000 / 3 = $13,916,667
Weighted Moving Averages
Fiscal Year Expenses Weight Weighted Score
20X2 $14,250,000 1 $14,250,000
20X3 $14,000,000 2 $28,000,000
20X4 $13,500,000 3 $40,500,000 __ ___________
6 $82,750,000
20X5 $82,750,000/6 = $13,791,667
Exponential Smoothing
NF = $13,000,000 + 0.95($13,500,000 - $13,000,000) = $13,000,000 + 0.95(500,000) = $13,000,000 + (475,000) = $13,475,000
Financial trends affect forecasting by preparing and planning for the future, budgeting the money right, deciding what program is working or not
Hsm/ 260
Week 5 – Forecasting Checkpoint
3/8/13
Exercise 9.1
20X1 $5,250,000
20X2 $5,500,000
20X3 $6,000,000
20X4 $6,750,000 Moving Averages
20X2-X4 $18,250,000 / 3 = $6,083,333
Weighted Moving Averages
Fiscal Year Expenses Weight Weighted Score
20X2 $5,500,000 1 $5,500,000
20X3 $6,000,000 2 $12,000,000
20X4 $6,750,000 3 $20,250,000 __ ___________
6 $37,750,000
20X5 $37,750,000 /6 = $6,291,667
Exponential Smoothing
NF = $6,300,000 + 0.95($6,750,000 - $6,300,000) = $6,300,000 + 0.95(45,000) = $6,300,000 + (42,750) = $6,342,750
Exercise 9.3
The following data represent total revenues (from all sources) for the Palmdale Human Service Agency for the past four fiscal years:
20X1 $15,000,000
20X2 $14,250,000
20X3 $14,000,000
20X4 $13,500,000
Moving Averages
20X2-X4 $41,750,000 / 3 = $13,916,667
Weighted Moving Averages
Fiscal Year Expenses Weight Weighted Score
20X2 $14,250,000 1 $14,250,000
20X3 $14,000,000 2 $28,000,000
20X4 $13,500,000 3 $40,500,000 __ ___________
6 $82,750,000
20X5 $82,750,000/6 = $13,791,667
Exponential Smoothing
NF = $13,000,000 + 0.95($13,500,000 - $13,000,000) = $13,000,000 + 0.95(500,000) = $13,000,000 + (475,000) = $13,475,000
Financial trends affect forecasting by preparing and planning for the future, budgeting the money right, deciding what program is working or not