Company manufactures a single product that is popular with outdoor recreation enthusiasts. The company sells its product to retailers throughout the northeastern quadrant of the United States. It is in the process of creating a master budget for 2022 and reports a balance sheet at December 31, 2021 as follows: Endless Mountain Company Balance Sheet December 31, 2021 Assets Plant and equipment: Current assets: Cash Accounts receivable (net) Raw materials inventory (4,500 yards) Finished goods inventory (1,500 units) Total current assets Buildings and equipment Accumulated depreciation Plant and equipment, net Total assets Liabilities and Stockholders' Equity Current liabilities: Accounts payable Stockholders' equity: Common stock Retained earnings Total stockholders' equity Total liabilities and stockholders' equity $ 46,200 260,000 11,250 32,250 $349,700 900,000 (292,000) 608,000 $ 957,700 $ 158,000 $ 419,800 379,900 799,700 $ 957,700 The company's chief financial officer (CFO), in consultation with various managers across the organization has 1. The budgeted unit sales are 12,000 units, 37,000 units, 15,000 units, and 25,000 units for quarters 1-4, respectively. Notice that the company experiences peak sales in the second and fourth quarters. The budgeted selling price for the year is $32 per unit. The budgeted unit sales for the first quarter of 2023 is 13,000 units. 2. All sales are on credit. Uncollectible accounts are negligible and can be ignored. Seventy-five percent of all credit sales are collected in the quarter of the sale and 25% are collected in the subsequent quarter. 3. Each quarter's ending finished goods inventory should equal 15% of the next quarter's unit sales. 4. Each unit of finished goods requires 3.5 yards of raw material that costs $3.00 per yard. Each quarter's ending raw materials inventory should equal 10% of the next quarter's production needs. The estimated ending raw materials inventory on December 31, 2022 is 5,000 yards. 5. Seventy percent of each quarter's purchases are paid for in the quarter of purchase. The remaining 30% of each quarter's purchases are paid in the following quarter. 6. Direct laborers are paid $18 an hour and each unit of finished goods requires 0.25 direct labor-hours to complete. All direct labor costs are paid in the quarter incurred. 7. The budgeted variable manufacturing overhead per direct labor-hour is $3.00. The quarterly fixed manufacturing nufacturing overhead is $150,000 including $20,000 of depreciation on equipment. The number of direct labor-hours is used as the allocation base for the budgeted plantwide overhead rate. All overhead costs (excluding depreciation) are paid in the quarter incurred. 8. The budgeted variable selling and administrative expense is $1.25 per unit sold. The fixed selling and administrative expenses per quarter include advertising ($25,000), executive salaries ($64,000), Insurance ($12,000), property tax ($8,000), and depreciation expense ($8,000). All selling and administrative expenses (excluding depreciation) are paid in the quarter incurred. 9. The company plans to maintain a minimum cash balance at the end of each quarter of $30,000. Assume that any borrowings take place on the first day of the quarter. To the extent possible, the company will repay principal and interest on any borrowings on the last day of the fourth quarter. The company's lender imposes a simple interest rate of 3% per quarter on any borrowings. 10. Dividends of $15,000 will be declared and paid in each quarter. 11. The company uses a last-in, first-out (LIFO) inventory flow assumption. This means that the most recently 10. Dividends of $15,000 will be declared and paid in each quarter. 11. The company uses a last-in, first-out (LIFO) inventory flow assumption. This means that the most recently purchased raw materials are the "first-out" to production and the most recently completed finished goods are the "first-out" to customers. Required: 1. To help assess the company's liquidity, calculate the following at December 31, 2022: a. Working capital b. Current ratio 2. To help assess the company's asset management, calculate the following for 2022: a. Accounts receivable turnover b. Average collection period c. Inventory turnover d. Average sale period e. Operating cycle 3. To help assess the company's debt management, calculate the following for 2022 a. Times interest earned ratio b. Equity multiplier 4. To help assess the company's profitability, calculate the following for 2022: a. Net profit margin percentage b. Return on equity 5. For each of the measures and ratios that you computed in requirements 1 through 4, indicate whethe management would prefer to see it increase or decrease over time. Complete this question by entering your answers in the tabs below. Required 1 Required 2 Required 3 Required 4 Required 5 To help assess the company's liquidity, calculate the following at December 31, 2022: a. Working capital (Do not round intermediate calculations. Round final answer to the nearest whole number.) b. Current ratio (Round your answer to 2 decimal places.) a. Working capital b. Current ratio Required 1 Required 2 Required 3 Required 4 Required 5 To help assess the company's asset management, calculate the following for 2022: (Do not round in- a. Accounts receivable turnover b. Average collection period c. Inventory turnover d. Average sale period e. Operating cycle (Use 365 days in a year. Round your answers to 2 decimal places.) a. Accounts receivable turnover b. Average collection period c. Inventory turnover d. Average sale period e. Operating cycle days days days < Required 1 Required 3 > Complete this question by entering your answers in the tabs below. Required 1 Required 2 Required 3 Required 4 Required 5 To help assess the company's debt management, calculate the following for 2022: a. Times interest earned ratio (Do not round intermediate calculations.) b. Equity multiplier (Do not round intermediate calculations. Round your answer to 2 decimal places.) a. Times interest earned ratio b. Equity multiplier < Required 2 Required 4 > Complete this question by entering your answers in the tabs below. Required 1 Required 2 Required 3 Required 4 Required 5 To help assess the company's profitability, calculate the following for 2022: a. Net profit margin percentage (Do not round intermediate calculations. Round your answer to 1 decim b. Return on equity (Do not round intermediate calculations. Round your answer to 1 decimal places.) a. Net profit margin percentage b. Return on equity % % < Required 3 Required 5 > Complete this question by entering your answers in the tabs below. Required 1 Required 2 Required 3 Required 4. Required 5 For each of the measures and ratios that you computed in requirements 1 through 4, indicate whether, genera management would prefer to see it increase or decrease over time. 1a. Working capital 1b. Current ratio 2a. Accounts receivable turnover 2b. Average collection period 2c. Inventory turnover 2d. Average sale period 2e. Operating cycle 3a. Times interest earned ratio 3b. Equity multiplier 4a. Net profit margin percentage 4b. Return on equity Endless Mountain Company Balance Sheet December 31, 2021 Assets Current assets: Cash Accounts receivable (net) Raw materials inventory (4,500 yards) Finished goods inventory (1,500 units) Total current assets Plant and equipment: Buildings and equipment Accumulated depreciation Plant and equipment, net Total assets Liabilities and Stockholders' Equity Current liabilities: Accounts payable Stockholders' equity: Common stock Retained earnings Total stockholders' equity Total liabilities and stockholders' equity $ 46,200 260,000 11,250 32,250 $ 349,700 900,000 (292,000) 608,000 $ 957,700 $ 158,000 $ 419,800 379,900 799,700 $ 957,700 The company's chief financial officer (CFO), in consultation with various managers across the organization has developed the following set of assumptions to help create the 2022 budget: 1. The budgeted unit sales are 12,000 units, 37,000 units, 15,000 units, and 25,000 units for quarters 1-4 1. The budgeted unit sales are 12,000 units, 37,000 units, 15,000 units, and 25,000 units for quarters 1-4, respectively. Notice that the company experiences peak sales in the second and fourth quarters. The budgeted selling price for the year is $32 per unit. The budgeted unit sales for the first quarter of 2023 is 13,000 units. 2. All sales are on credit. Uncollectible accounts are negligible and can be ignored. Seventy-five percent of all credit sales are collected in the quarter of the sale and 25% are collected in the subsequent quarter. 3. Each quarter's ending finished goods inventory should equal 15% of the next quarter's unit sales. 4. Each unit of finished goods requires 3.5 yards of raw material that costs $3.00 per yard. Each quarter's ending raw materials inventory should equal 10% of the next quarter's production needs. The estimated ending raw materials inventory on December 31, 2022 is 5,000 yards. 5. Seventy percent of each quarter's purchases are paid for in the quarter of purchase. The remaining 30% of each quarter's purchases are paid in the following quarter. 6. Direct laborers are paid $18 an hour and each unit of finished goods requires 0.25 direct labor-hours to complete. All direct labor costs are paid in the quarter incurred. 7. The budgeted variable manufacturing overhead per direct labor-hour is $3.00. The quarterly fixed manufacturing overhead is $150,000 including $20,000 of depreciation on equipment. The number of direct labor-hours is used as the allocation base for the budgeted plantwide overhead rate. All overhead costs (excluding depreciation) are paid in the quarter incurred. 8. The budgeted variable selling and administrative expense is $1.25 per unit sold. The fixed selling and administrative expenses per quarter include advertising ($25,000), executive salaries ($64,000), Insurance ($12,000), property tax ($8,000), and depreciation expense ($8,000). All selling and administrative expenses (excluding depreciation) are paid in the quarter incurred. 9. The company plans to maintain a minimum cash balance at the end of each quarter of $30,000. Assume that any borrowings take place on the first day of the quarter. To the extent possible, the company will repay principal and Interest on any borrowings on the last day of the fourth quarter. The company's lender imposes a simple interest rate of 3% per quarter on any borrowings. 10. Dividends of $15,000 will be declared and paid in each quarter. 11 The company uses a last-in first-out IFO) inventory flow assumption This means that the most recently Wings take place on the first day of the quarter. To the extent possible, the company will repay principal and interest on any borrowings on the last day of the fourth quarter. The company's lender imposes a simple interest rate of 3% per quarter on any borrowings. 10. Dividends of $15,000 will be declared and paid in each quarter. 11. The company uses a last-in, first-out (LIFO) inventory flow assumption. This means that the most recently purchased raw materials are the "first-out" to production and the most recently completed finished goods are the "first-out" to customers. Required: 1. Using the indirect method, calculate Endless Mountain Company's estimated net cash provided by operating activities for 2022 2. Prepare the company's budgeted statement of cash flows for the year ended December 31, 2022 Complete this question by entering your answers in the tabs below. Required 1 Required 2 Using the indirect method, calculate Endless Mountain Company's estimated net cash provided by operating activities for 2022. (Do not round intermediate calculations. Round final answers to the nearest whole number.) Operating activities: Endless Mountain Company Budgeted Statement of Cash Flows For The Year Ended December 31, 2022 Adjustments to convert net income to a cash basis: Investing activities: Financing activitine 0 0 0 Investing activities: 0 0 Financing activities: Beginning cash balance Ending cash balance $ 0