Question: For the following problems, use Exhibit A. For exhibit A, the amount of sales depends on the production volume shown below. Construct the Production volume

For the following problems, use Exhibit A. For exhibit A, the amount of sales depends on the production volume shown below. Construct the Production volume table based on your student ID number as per the instructions shown above.

What will be the depreciation for 2024?

What will be the cash and equivalents for 2022?

What will be the accounts payable for 2023?

Imagine that the corporation decides to use debt for any external financing, what would be the amount of debt in 2020?

NOTE: Provide your answers in dollars. E.G. for 100M you must enter 100000000.0000, for 20M you must enter 20000000.000,etc. 4 DIGIT AFTER DECIMAL

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

amount of sales depends on the production volume shown below. Construct the

Production volume table based on your student ID number as per the

instructions shown above. What will be the depreciation for 2024? What will

you dont need the student id. i have already used it and calculated the production value which was the market share 10%, 16%,and so on

be the cash and equivalents for 2022? What will be the accounts

What will be the depreciation for 2024?

What will be the cash and equivalents for 2022?

What will be the accounts payable for 2023?

Imagine that the corporation decides to use debt for any external financing, what would be the amount of debt in 2020?

those are the question they asked we dont need to know the asset, we need to find the sale revenue first of years 2020 to 2024 then depreciation and cash equivalents then accounts payable. everything i have posted thas the complete question nothing is imcomplet

Integrated Financial Statements Exhibit A: Pro Forma Financial Statements 2019 2020 2021 2022 2023 2024 Income Statement 1 Sales Revenue 45,000.00 2 less: Cost of Goods Sold $ 36.900.00 8,100.00 3 EBITDA 4 less: Depreciation Expense 5 EBIT 4.500.00 3,600.00 6 less: Interest and Other Expenses 800.00 7 PRE-TAX INCOME 2,800.00 8 less: Income Tax 1.120.00 9 NET INCOME 1,680.00 oduction Volume (000s units) 2 Market Size 10,000.00 10,500.00 11,025.00 11,576.25 12,155.06 12,762.82 22% 34% 28% 40% 10.00% 16% Market Share 1000.00 Production Volume (Market Size X Market Share) 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 Cash and Equivalents Accounts Receivable 3 4 7.200.00 6.300,00 7.650.00 Inventory CURRENT ASSETS Property. Plant and Equipment 21,150.00 29.700.00 50,850.00 7 TOTAL ASSETS 8 LIABILITIES AND EQUITY 9 Accounts Payable 10 CURRENT LIABILITIES 11 Long-Term Debt 12 TOTAL LIABILITIES 10,350.00 10,350,00 8,000.00 18.350.00 $ $ 32,500.00 13 STOCKSHOLDER'S EQUITY 14 Retained Earnings 15 TOTAL EQUITY 16 TOTAL LIABILITIES AND EQUITY $ $ 32,500.00 50,850.00 EXHIBIT A KMS Designs Pro Forma Income Statement for 2014 2013 2014 Calculation 1 Year 2 Income Statement (5000s) 3 Sales 4 Costs Except Depreciation 5 EBITDA 6 Depreciation 7 EBIT 8 Interest Expense (net) 9 Pretax Income 10 Income Tax (35%) 11 Net Income 74,889 88.369 74.889 X 1.18 -58,413 - 68.928 78% of Sales 16.476 19.441 Lines 3 + 4 -5,492 -6.480 7.333% of Sales 10.984 12.961 Lines 5 + 6 -306 -306 Remains the same 10.678 12.655 Lines 7 + 8 -3,737 -4,429 35% of Line 9 6.941 8.226 Lines 9 + 10 KMS First-Pass Pro Forma Balance Sheet for 2014 2013 2014 Calculation 1 Year 2 Balance Sheet (5000s) 3 Assets 4 Cash and Cash Equivalents 5 Accounts Receivable 6 Inventories 7 Total Current Assets 8 Property. Plant, and Equipment 9 Total Assets 10 Liabilities 11 Accounts Payable 12 Debt 13 Total Liabilities 14 Stockholders' Equity 15 Total Liabilities and Equity 16 Net New Financing 11.982 14 229 14.978 41.189 49.427 90 616 14,139 16% of Sales 16.790 19% of Sales 17 574 20% of Sales 48.603 Lines 4+5+6 58,324 66% of Sales 106.927 Unes 7 8 11.982 4.500 16.482 74,134 90,616 14,139 4.500 18.639 79 892 98.531 8.396 16% of Sales Remains the same Lines 11 + 12 74,134 + 70% of 8.226 Lines 13 + 14 Une 9 - Line 15 KMS Second-Pass Pro Forma Balance Sheet for 2014 2013 2014 Calculation 1 Year 2 Balance Sheet (5000s) 3 Assets 4 Cash and Cash Equivalents 5 Accounts Receivable 6 Inventories 7 Total Current Assets 8 Property, Plant, and Equipment 9 Total Assets 10 Liabilities 11 Accounts Payable 12 Debt 13 Total Liabilities 14 Stockholders' Equity 15 Total Liabilities and Equity 11.982 14 229 14.978 41,189 49,427 90,616 14,139 16.790 17,674 48.603 58.324 106,927 16 of Sales 19% of Sales 20% of Sales Lines 4 +5 +6 66% of Sales Lines 7 8 11.982 4.500 16.482 74.134 90,616 14,139 16% of Sales 12.895 4.500 +8.396 27035 Lines 11 + 12 79 892 74.134 70% of 8.226 105,927 Lines 13-14 EXHIBIT A KMS Designs Pro Forma Income Statement for 2014 2013 2014 Calculation 1 Year 2 Income Statement (5000s) 3 Sales 4 Costs Except Depreciation 5 EBITDA 6 Depreciation 7 EBIT 8 Interest Expense (net) 9 Pretax Income 10 Income Tax (35%) 11 Net Income 74,889 88.369 74.889 X 1.18 -58,413 - 68.928 78% of Sales 16.476 19.441 Lines 3 + 4 -5,492 -6.480 7.333% of Sales 10.984 12.961 Lines 5 + 6 -306 -306 Remains the same 10,678 12.655 Lines 7 + 8 -3,737 -4,429 35% of Line 9 6.941 8.226 Lines 9 + 10 KMS First-Pass Pro Forma Balance Sheet for 2014 2013 2014 Calculation 1 Year 2 Balance Sheet (5000s) 3 Assets 4 Cash and Cash Equivalents 5 Accounts Receivable 6 Inventories 7 Total Current Assets 8 Property. Plant, and Equipment 9 Total Assets 10 Liabilities 11 Accounts Payable 12 Debt 13 Total Liabilities 14 Stockholders' Equity 15 Total Liabilities and Equity 16 Net New Financing 11.982 14 229 14 978 41.189 49.427 90.616 14,139 16% of Sales 16.790 19% of Sales 17574 20% of Sales 48.603 Lines 4 +5 +6 58.324 66% of Sales 108.927 Lines 7-8 11.982 4.500 16.482 74,134 90,616 14,139 4 500 18.639 79 892 98 531 8.396 16% of Sales Romains the same Lines 11 + 12 74,134 + 70% of 8.226 Lines 13 + 14 Une 9-Line 15 KMS Second-Pass Pro Forma Balance Sheet for 2014 2013 2014 Calculation 1 Year 2 Balance Sheet (5000s) 3 Assets 4 Cash and Cash Equivalents 5 Accounts Receivable 6 Inventories 7 Total Current Assets 8 Property, Plant, and Equipment 9 Total Assets 10 Llabile 11 Accounts Payable 12 Debt 13 Total Liabilities 14 Stockholders' Equity 15 Total Liabilities and Equity 11.982 14 229 14.978 41,189 49,427 90,616 14,139 16.790 17,674 48.603 58.324 106,927 16 of Sales 19% of Sales 20% of Sales Lines 4+56 66% of Sales Lines 7 8 11.982 4.500 16.482 74.134 90,616 14,139 16% of Sales 12.895 4.500 +8.396 27035 Lines 11 + 12 79 902 74.13470% of 8 226 106,927 Lines 13-14

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 Accounting 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...

3) For the following problems, use Exhibit A. For exhibit A, the amount of sales depends on the production volume shown below. Construct the Production volume table based on your student ID number as...

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...

INSTRUCTIONS: NOT FOLLOWING THE INSTRUCTIONS WILL COST YOU. HAVING INCORRECT ANSWERS BECAUSE OF FORMAT WILL NOT BE FORGIVEN. READ CAREFULLY THE INSTRUCTIONS. A = 3, B = 5, C = 3, and 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 29% in dividends. Construct the Production...

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 [21+D+C]% in dividends. Construct the...

(3) Sometimes we define a function by just setting a variable equal to an expression in terms of other variables. E.g. z = xy + sin(x + y) defines z as a function of x and y and w = xyz + z defines w...

In what areas of control was the new system supposed to improve the operations of the Family and Social Services Administration (FSSA)? In what ways did the new system affect the following levels of...

You are building a new computer that will contain two hard disks. To provide increased performance, you have decided to configure the drives using RAID technology. Which of the following will BEST...

Which project management tool uses the analogy "skateboard - bicycle - motorcycle - car"? Group of answer choices Scrum Waterfall Fate - Gate Star - gate

Learn about trending international recruitment processes and training for new graduates through technology.

Appreciate the evolving role of human resource management (HRM) from strategic partnership to the strategic leadership of people and processes.

What are the responsibilities and roles of HRM specialists at Grundfos?