Orico Ltd, a Leading Tech company is planning to prepare forecasted financial statements for year 2023...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Orico Ltd, a Leading Tech company is planning to prepare forecasted financial statements for year 2023 based on year 2022 accounting data. Extract for the year ended 2022 Details Total revenue Cost of sales Selling expenses Depreciation expense Interest expense Outstanding shares (45 000 @ R 3 each) Cash Account receivable Inventory Plant & equipment Accumulated depreciation Average tax rate 2022 (R) 2 056 445 1 659 375 186 025 19 913 33 188 135 000 26 550 292 050 292 050 1 526 566 331 875 28% Additional information Accounts payable, notes payable, long-term debt, common stock, additional paid- in-capital, and retained earnings represented 10%, 1.5%. 15%, 43.5%, 12% and 18% of total assets, respectively. Year 2023, Forecast Information: Orico expects a 21% increase in total revenue, while cost of goods sold and selling and expenses are expected to remain at the same proportion of total revenue as in 2022. Both total plant and equipment and depreciation expense will increase by 18%. Similarly, long-term debt and interest expense is projected to increase by 15%, but the tax rate and number of shares outstanding will remain constant. Additionally accounts receivable, inventory, accounts payable, and notes payable are expected to increase by 15%, while common stock and paid-in-capital will increase by 18%. The dividend policy in 2023 will be based on a dividend payout ratio of 40%. Required. Using these projections, prepare the forecasted 2023 Income statement, BS and Statement of Cashflows for Orico Ltd. Each statement should be on a separate worksheet. Orico Ltd, a Leading Tech company is planning to prepare forecasted financial statements for year 2023 based on year 2022 accounting data. Extract for the year ended 2022 Details Total revenue Cost of sales Selling expenses Depreciation expense Interest expense Outstanding shares (45 000 @ R 3 each) Cash Account receivable Inventory Plant & equipment Accumulated depreciation Average tax rate 2022 (R) 2 056 445 1 659 375 186 025 19 913 33 188 135 000 26 550 292 050 292 050 1 526 566 331 875 28% Additional information Accounts payable, notes payable, long-term debt, common stock, additional paid- in-capital, and retained earnings represented 10%, 1.5%. 15%, 43.5%, 12% and 18% of total assets, respectively. Year 2023, Forecast Information: Orico expects a 21% increase in total revenue, while cost of goods sold and selling and expenses are expected to remain at the same proportion of total revenue as in 2022. Both total plant and equipment and depreciation expense will increase by 18%. Similarly, long-term debt and interest expense is projected to increase by 15%, but the tax rate and number of shares outstanding will remain constant. Additionally accounts receivable, inventory, accounts payable, and notes payable are expected to increase by 15%, while common stock and paid-in-capital will increase by 18%. The dividend policy in 2023 will be based on a dividend payout ratio of 40%. Required. Using these projections, prepare the forecasted 2023 Income statement, BS and Statement of Cashflows for Orico Ltd. Each statement should be on a separate worksheet.
Expert Answer:
Related Book For
Accounting concepts and applications
ISBN: 978-0538745482
11th Edition
Authors: Albrecht Stice, Stice Swain
Posted Date:
Students also viewed these finance questions
-
Using MATLAB, Compute the following exoressions. Calculate: (a) 14.83-6.32 (13+5)
-
The major financial statements of Ten Peaks Coffee Company Inc. from its 2013 annual report are included in Exhibits 1-11A to C. Note that its fiscal year end is December 31, 2013. Required: a. Find...
-
Using the DJIA data in Problem 5-39, use exponential smooth with trend adjustment to forecast the opening DJIA value for 2014. Use α = 0.8 and β = 0.2. Compare the MSE for...
-
An adiabatic 1 m3 rigid tank is initially evacuated. It is filled to a pressure of 10 MPa from a supply line that carries nitrogen at 275 K and 10 MPa. Determine (a) The final temperature (T2) (b)...
-
Tioga Company manufactures sophisticated lenses and mirrors used in large optical telescopes. The company is now preparing its annual profit plan. As part of its analysis of the profitability of...
-
This exercise considers the data described in the Section 13.2.2 ratemaking classification example using data in Table 13.3 Table 13.3 . a. Fit a gamma regression model using a log-link function with...
-
On June 1, 2015, the City of Cape May authorized the construction of a police station at an expected cost of $250,000. Financing will be provided through transfers from a Special Revenue Fund. The...
-
4. Consider the following function: g(A, B, C) = m(0,1,3,6) a. (2 points extra credit) Write the Canonical SOP equation of the function g b. (2 points extra credit) Write the Canonical POS equation...
-
Herb has sold 82,47,107 and 61 appliances in the last four months, respectively. How many appliances will be need to sell this month to maintain an average of at least 74 sales per month?
-
In the labor market, supply is described by the equation (W-16)/0.0017 = L and demand is described by W = -0.0014L+204 W is the wage (price of labor) and L is the number on the labor market...
-
Gale is separated from her husband two months ago. The relationship between Gale and her husband is hostile. He is trying to gain custody of their two childrena boy of eight and a girl of five years....
-
Advertising on various media channels is the need of the hour and companies are spending hefty amount of money on branding and advertising. Write down the Advantages and Disadvantages of- 1....
-
If you were not working in purchasing (or related logistics/contracting): What kinds of shortages did you run into? When supply did start coming back in, did you notice a reduction in quality, as...
-
Information graphics should be aesthetically pleasing but many designers think about aesthetics before they think about structure, about the information itself, about the story the graphic should...
-
Write a paper about Samuel Huntington - This task for Connecticut history. - Argue whether or not Samuel Huntington, should be consider the first president.
-
The rate at which the temperature of an object changes is proportional to the difference between its own temperature and the temperature of the surrounding medium. Express this rate as a function of...
-
At the beginning of a duct the nitrogen pressure is \(1.5 \mathrm{bar}\), the stagnation temperature is \(280 \mathrm{~K}\), and the Mach number is 0.80 . After some heat transfer the static pressure...
-
Air enters a constant-area duct with \(M_{1}=2.95\) and \(T_{1}=500^{\circ} \mathrm{R}\). Heat transfer decreases the outlet Mach number to \(M_{2}=1.60\). (a) Compute the exit static and stagnation...
-
A \(50 \times 50 \mathrm{~cm}\) duct is \(10 \mathrm{~m}\) in length. Nitrogen enters at \(M_{1}=3.0\) and leaves at \(M_{2}=1.7\), with \(T_{2}=280 \mathrm{~K}\) and \(p_{2}=7 \times 10^{4}...
Study smarter with the SolutionInn App