2022 year sales will be 25% higher than the $110,000 realized in 2021 Gross margins...
60.1K
Verified Solution
Link Copied!
Question
Accounting
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% realized in 2021
Operating margins will be 22%, 2% higher than 20% realized in 2021
Accounts Receivable will be 12% of sales, lower than the 15% seen in 2021
Inventory will be 15% of sales, higher than the 12% seen in 2021
Accounts Payable will be 4% of sales in 2022, lower than the 5% seen in 2021
Accrued expenses payable will be 4% of sales in 2022, lower than the 7% seen in 2021
The Bank will continue to be paid 4% interest on the $50,000 worth of loans
The combined federal and provincial tax rates will be 30%
No new capital purchases are made
Closing cash is expected to remain at the same level predicted for and seen in 2021
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
Answer & Explanation
Solved by verified expert
Get Answers to Unlimited Questions
Join us to gain access to millions of questions and expert answers. Enjoy exclusive benefits tailored just for you!
Membership Benefits:
Unlimited Question Access with detailed Answers
Zin AI - 3 Million Words
10 Dall-E 3 Images
20 Plot Generations
Conversation with Dialogue Memory
No Ads, Ever!
Access to Our Best AI Platform: Flex AI - Your personal assistant for all your inquiries!
