It is January 1st, 2015. 2014 turned out very well for Oscar – his projections were quite close. He wants you to project out an Income Statement, Balance Sheet and a Cash Flow Statement for 2015 using the new assumptions outlined below.    2015 year sales will each be 25% higher than the $110,000 realized in 2014 Gross margins in 2015 will be 55, 5% higher than the 50% realized in 2014 Operating margins will be 22%, 2% higher than 20% realized in 2014 Accounts Receivables will be 12% of sales, lower than the 15% seen in 2014 Inventory will be 15% of sales, higher than the 12% seen in 2014 Accounts Payable will be 4% of sales in 2015, lower than the 5% seen in 2014 Accrued expenses payable will be 4% of sales in 2015, lower than the 7% seen in 2014 The Bank of Connecticut will continue to be paid 8% interest on the $30,000 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 2014 Depreciation of existing capital equipment continues at the same rate observed in 2014

FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
icon
Related questions
Question
  1. It is January 1st, 2015. 2014 turned out very well for Oscar – his projections were quite close. He wants you to project out an Income Statement, Balance Sheet and a Cash Flow Statement for 2015 using the new assumptions outlined below. 

 

  1. 2015 year sales will each be 25% higher than the $110,000 realized in 2014
  2. Gross margins in 2015 will be 55, 5% higher than the 50% realized in 2014
  3. Operating margins will be 22%, 2% higher than 20% realized in 2014
  4. Accounts Receivables will be 12% of sales, lower than the 15% seen in 2014
  5. Inventory will be 15% of sales, higher than the 12% seen in 2014
  6. Accounts Payable will be 4% of sales in 2015, lower than the 5% seen in 2014
  7. Accrued expenses payable will be 4% of sales in 2015, lower than the 7% seen in 2014
  8. The Bank of Connecticut will continue to be paid 8% interest on the $30,000 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 2014
  12. Depreciation of existing capital equipment continues at the same rate observed in 2014
Expert Solution
steps

Step by step

Solved in 3 steps

Blurred answer
Knowledge Booster
Forecasting Financial Statement
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education