Question: 2) For the following problems, use Exhibit A. For exhibit A, the amount of sales depends on the production volume shown below. The dividend policy

dividend policy is to pay 30% in dividends. Construct the Production volume

table based on your student ID number as per the instructions shown

2) For the following problems, use Exhibit A. For exhibit A, the amount of sales depends on the production volume shown below. The dividend policy is to pay 30% in dividends. Construct the Production volume table based on your student ID number as per the instructions shown below. a. What will be the depreciation for 2023? NOTE: Provide your answers in dollars. E.G. for 100M you must enter 100000000.0000, for 20M you must enter 20000000.000, etc. b. What will be the cash and equivalents for 2020? NOTE: Provide your answers in dollars. E.G. for 100M you must enter 100000000.0000, for 20M you must enter 20000000.000, etc. c. What will be the accounts payable for 2021? NOTE: Provide your answers in dollars. E.G. for 100M you must enter 100000000.0000, for 20M you must enter 20000000.000, etc. d. Imagine that the corporation decides to use debt for any external financing, what would be the amount of debt in 2020? (If no net new financing is needed, then answer with a negative number) 1 NOTE: Provide your answers in dollars. E.G. for 100M you must enter 100000000.0000, for 20M you must enter 20000000.000, etc. Integrated Financial Statements Exhibit A: Pro Forma Financial Statements 2019 2020 2021 2022 2023 Income Statement 2024 1 Sales Revenue $ 45,000.00 2 less Cost of Goods Sold $ 36,900.00 3 EBITDA $ 8,100.00 4 loss: Depreciation Expense $ 4.500.00 5 EBIT $ 3,800.00 6 less: Interest and Other Expenses 7 PRE-TAX INCOME 5 800.00 $ 2,800.00 8 ons Income Tax $ 9 NET INCOME 1.120.00 1,680.00 Production Valume 1 Market size $10,000.00 10,500.00 11,025.00 11,576.25 12,155.06 12,762.82 2 Market share 10.00% 12.00% 16.00% 19.00% 22.00% 25.00% 3 1,000.00 Production volume (market size x market share) 4 Average sales price $45.00 45.90 46.82 47.75 48.71 49.68 Integrated Financial Statements Exhibit A: Pro Forma Financial Statements 2019 2020 2021 2022 2023 2024 Balance Sheet 1 ASSETS 2 $ 7,200.00 Cash and Equivalents Accounts Receivable $ 6,300.00 4 Inventory s 7,650.00 5 CURRENT ASSETS $ 21.150.00 6 Property, plant and Equipment $ 29.700.00 7 TOTAL ASSETS 3 50,850.00 & LIABILITIES AND EQUITY 0 Accounts Payable S 10,350,00 10 CURRENT LIABILITIES $ 10,350,00 11 Long Term Debt $ 8,000.00 12 TOTAL LIABILITIES $ 18.350.00 13 STOCKSHOLDER'S EQUITY $ 32,500.00 14 Retained Earnings $ 15 TOTAL EQUITY $ 32,500.00 16 TOTAL LIABILITIES AND EQUITY $ 50,850.00

Step by Step Solution

There are 3 Steps involved in it

1 Expert Approved Answer

Step: 1 Unlock blur-text-image

Question Has Been Solved by an Expert!

Get step-by-step solutions from verified subject matter experts

Step: 2 Unlock

Step: 3 Unlock

Students Have Also Explored These Related Finance Questions!

let D= 8 let C= 1 2) For the following problems, use Exhibit A. For exhibit A, the amount of sales depends on the production volume shown below. The dividend policy is to pay (21+D+C]% in dividends....

2) For the following problems, use Exhibit A. For exhibit A, the amount of sales depends on the production volume shown below. The dividend policy is to pay 28% in dividends. Construct the Production...

INSTRUCTIONS: For each of the problems you will need to use your Student ID number. The last four digits of your ID number are to be used as A, B, C and D. For example, if your student ID is...

2) For the following problems, use Exhibit A. For exhibit A, the amount of sales depends on the production volume shown below. The dividend policy is to pay 25% in dividends. Construct the Production...

2) For the following problems, use Exhibit A. For exhibit A, the amount of sales depends on the production volume shown below. The dividend policy is to pay 32% in dividends. Construct the Production...

2) For the following problems, use Exhibit A. For exhibit A, the amount of sales depends on the production volume shown below. The dividend policy is to pay [21+D+C]% in dividends. Construct the...

please plug in 1 for "C" and 8 for "D" 2) For the following problems, use Exhibit A. For exhibit A, the amount of sales depends on the production volume shown below. The dividend policy is to pay...

Molly goes to the store to buy supplies for her lemonade stand with $20 to spend Cups cost her $2 per package and lemonade mix costs her $1 per package. Letting x represent the number of cups and y...

Check the pairwise comparisons for the five criteria in Problem 44 for consistency.

do they generate similar ratings of overall creditworthines or different ratings of overall creditworthiness

Add "Viggo Mortenslet cast = new Map ( ) ;en " to the cast as the key, with value "Aragorn".