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 24% in dividends.

A. What will be the depreciation for 2023? N

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)

2) For the following problems, use Exhibit A. For exhibit A, the

PLEASE NOTE FOR MARKET SHARE D = 3

amount of sales depends on the production volume shown below. The dividend

Integrated Financial Statements Exhibit A: Pro Forma Financial Statements 2019 2020 2021 2022 2023 2024 Income Statement 1 Sales Revenue $ 45,000.00 $ 36,900.00 2 less: Cost of Goods Sold 3 EBITDA less: Depreciation Expense s 8,100.00 4 $ 4,500.00 5 EBIT $ 3,600.00 6 $ 800.00 less: Interest and Other Expenses 7 PRE-TAX INCOME less: Income Tax $ 2,800.00 8 $ 1,120.00 9 NET INCOME $ 1,680.00 $ Production Volume (000s units) 1 Market Size 2 Market Share 3 Production Volume (Market Size X Market Share) 4 Average Sales Price 10,000.00 10.00% 1000.00 $45.00 $ 10,500.00 $ 11,025.00 $ 11,576.25 $ 12,155.06 $ 12,762.82 [10+(D/2)+2 % (10+2*(D/2)+4% [10+3*(D/2)+6]% (10+4*(D/2)+8)% (10+5*(D/2)+10% $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 2 1 ASSETS Cash and Equivalents Accounts Receivable $ 7,200.00 3 $ 6,300.00 4 Inventory $ 7,650.00 $ 21,150.00 6 $ 29,700.00 $ 50,850.00 9 $ 10,350.00 $ 10,350.00 5 CURRENT ASSETS Property, Plant and Equipment 7 TOTAL ASSETS 8 LIABILITIES AND EQUITY Accounts Payable 10 CURRENT LIABILITIES Long-Term Debt 12 TOTAL LIABILITIES 13 STOCKSHOLDER'S EQUITY Retained Earnings 15 TOTAL EQUITY 16 TOTAL LIABILITIES AND EQUITY 11 $ 8,000.00 $ 18.350.00 $ 32,500.00 14 $ $ 32,500.00 $ 50,850.00 Integrated Financial Statements Exhibit A: Pro Forma Financial Statements 2019 2020 2021 2022 2023 2024 Income Statement 1 Sales Revenue $ 45,000.00 $ 36,900.00 2 less: Cost of Goods Sold 3 EBITDA less: Depreciation Expense s 8,100.00 4 $ 4,500.00 5 EBIT $ 3,600.00 6 $ 800.00 less: Interest and Other Expenses 7 PRE-TAX INCOME less: Income Tax $ 2,800.00 8 $ 1,120.00 9 NET INCOME $ 1,680.00 $ Production Volume (000s units) 1 Market Size 2 Market Share 3 Production Volume (Market Size X Market Share) 4 Average Sales Price 10,000.00 10.00% 1000.00 $45.00 $ 10,500.00 $ 11,025.00 $ 11,576.25 $ 12,155.06 $ 12,762.82 [10+(D/2)+2 % (10+2*(D/2)+4% [10+3*(D/2)+6]% (10+4*(D/2)+8)% (10+5*(D/2)+10% $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 2 1 ASSETS Cash and Equivalents Accounts Receivable $ 7,200.00 3 $ 6,300.00 4 Inventory $ 7,650.00 $ 21,150.00 6 $ 29,700.00 $ 50,850.00 9 $ 10,350.00 $ 10,350.00 5 CURRENT ASSETS Property, Plant and Equipment 7 TOTAL ASSETS 8 LIABILITIES AND EQUITY Accounts Payable 10 CURRENT LIABILITIES Long-Term Debt 12 TOTAL LIABILITIES 13 STOCKSHOLDER'S EQUITY Retained Earnings 15 TOTAL EQUITY 16 TOTAL LIABILITIES AND EQUITY 11 $ 8,000.00 $ 18.350.00 $ 32,500.00 14 $ $ 32,500.00 $ 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...

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...

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...

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 [31]% in dividends. Construct the...

What items should be included in a site log sheet?

If information indicates that the market size is increasing, what kinds of questions should this pose for the channel manager?

*1232. Ball A is thrown vertically upwards with a velocity of v0. Ball B is thrown upwards from the same point with the same velocity t seconds later. Determine the elapsed time t g from the...

On 1 March 2007 DB Limited issued R560 000 15% debentures at R98. The debentures were to be redeemed at par in four equal annual payments starting 28 February 2010. Required: Journalise the above...