Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

2022 year sales will be 25% higher than the $110,000 realized in 2021 Gross margins in 2022 will be 55%, 5% higher than the 50%

  1. 2022 year sales will be 25% higher than the $110,000 realized in 2021
  2. Gross margins in 2022 will be 55%, 5% higher than the 50% realized in 2021
  3. Operating margins will be 22%, 2% higher than 20% realized in 2021
  4. Accounts Receivable will be 12% of sales, lower than the 15% seen in 2021
  5. Inventory will be 15% of sales, higher than the 12% seen in 2021
  6. Accounts Payable will be 4% of sales in 2022, lower than the 5% seen in 2021
  7. Accrued expenses payable will be 4% of sales in 2022, lower than the 7% seen in 2021
  8. The Bank will continue to be paid 4% interest on the $50,000 worth of loans
  9. The combined federal and provincial tax rates will be 30%
  10. No new capital purchases are made
  11. Closing cash is expected to remain at the same level predicted for and seen in 2021
  12. Depreciation of existing capital equipment continues at the same rate observed in 2021

It is January 1st, 2022. 2021 turned out very well for your friend - the projections were quite close. You are now being asked to project out an Income Statement, Balance Sheet and a Cash Flow Statement for 2022 using the new assumptions outlined below. (8 marks)

Please create an Income Statement, Balance Sheet and a Cash Flow Statement for 2022

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Modern Management Control Systems Text And Cases

Authors: Kenneth A. Merchant

1st Edition

0135541557, 978-0135541555

More Books

Students also viewed these Accounting questions

Question

What is the correct approach and goal of negotiation?

Answered: 1 week ago

Question

2. Why do we need legislation to protect women in the workplace?

Answered: 1 week ago