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

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

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. NOTE: Provide your answers in dollars. E.G. for 100M you must enter 100000000.0000, for 20M you must enter 20000000.000, etc. a. What will be the depreciation for 2023? b. What will be the cash and equivalents for 2020? c. What will be the accounts payable for 2021? 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) Exhibit A: 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) Average sales price 4 $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 Income Statement 1 Sales Revenue $ 45,000.00 2 foss: Cost of Goods Sold $ 36,900.00 3 EBITDA $ 0,100.00 4 les: Depreciation Expense S 4500.00 5 EBIT $ 3,600.00 $ 800.00 6 les Interest and Other Expenses 7 PRE-TAX INCOME $ 2,800.00 less: Income Tax $ 1.120.00 9 NET INCOME 5 1,680.00 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 Equivalent Acoounts Receivable 3 $ 6,300.00 4 Inventory S 7,660.00 5 CURRENT ASSETS $ 21.150.00 G Property, Plant and Equipment 5 29.700.00 7 TOTAL ASSETS $ 50,850.00 8 LIABILITIES AND EQUITY 9 Accounts Payable 10,350.00 10 CURRENT LIABILITIES $ 10,350.00 $ 8,000.00 11 Long-Term Debt 12 TOTAL LIABILITIES S 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!

Q:

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....

Q:

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...

Q:

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...

Q:

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...

Q:

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...

Q:

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...

Q:

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...

Q:

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...

Q:

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...

Q:

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...

Q:

A researcher uses multiple regression to predict a clients sales volume based on gross domestic product, personal income, disposable personal income, unemployment, and the consumer price index. What...

Q:

Describe the types of individuals who might be capable of exerting undue influence on others.

Q:

If a gain of $ 8 , 0 6 6 is realized in selling ( for cash ) office equipment having a book value of $ 5 4 , 7 8 2 , the total amount reported in the investing activities section of the statement of...

Q:

Draw a class diagram and its relationship based on the following statements. You can use any UML tool/software to represent your class diagram. Do NOT copy and paste your diagram, use the attachment...