Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Revenue is projected to grow at the same rate as in the last three years You expect the relationships for depreciation and amortization of PPE
Revenue is projected to grow at the same rate as in the last three years | |||
You expect the relationships for depreciation and amortization of PPE and Intangibles to remain the same proprtions as in the last three years | |||
Complete the table for PPE and intangobles with a forecast for 2022, 2023, and 2024 | |||
Income Statement information | 2019A | 2020A | 2021A |
Revenue growth rate | 15% | 20% | |
Revenue | $ 105 000,0 | $ 120 750,0 | $ 145 200,0 |
Balance sheet information (extracts) | |||
Accounts receivable | 3 200,0 | 3 700,0 | 4 300,0 |
Intangible assets | 2 400,0 | 2 800,0 | 3 100,0 |
Property plant and equipment net | 30 000,0 | 34 500,0 | 36 300,0 |
Cash flow statement information (extracts) | |||
Cash flow from operating activities | |||
Depreciation and Amortization | 4 639,3 | 8 209,2 | |
Cash flow from financing activities | |||
Purchases of PPE | 5 565,0 | 8 452,5 | 8 712,0 |
Purchases of Intangibles | 1 050,0 | 1 086,8 | 1 597,2 |
Note to financial statements | |||
BOP PPE | 30 000,0 | 34 500,0 | |
Purchases of PPE | 8 452,5 | 8 712,0 | |
Depreciation | (3 952,5) | (6 912,0) | |
EOP PPE | 34 500,0 | 36 300,0 | |
BOP IA | 2 400,0 | 2 800,0 | |
Purchases of IA | 1 050,0 | 1 086,8 | 1 597,2 |
Amortizaiton | (686,8) | (1 297,2) | |
EOP IA | 2 400,0 | 2 800,0 | 3 100,0 |
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started