SutraChem expands its manufacturing capacity, funded by the issuance of new initial public offering (IPO). The exercise increases its number of shares outstanding to 30 million units. The fund is expected to be sufficient for the next FIVE (5) years, hence there will be no new shares issuance during that period.

The company sees the expansion exercise as a huge turnaround for the company where the sales for 2020 is RM65 million and is expected to grow at 5% annually. The new machines are to be depreciated at 14% annually. The company spends RM240,000 annually on building rentals. Company's cash kept in current account will give return of 4% annually, while debt will be charged 5%. To avoid future cash uncertainties and emergency, the company sets a minimum cash requirement of RM3 million. The company expects to pay 34% tax rate and pays dividend of 40% of the net profit.

As a Financial Manager of the company, you have compiled the percentage of sales parameters which are derived from the company's historical financial performance as follows:

Item	Percentage of Sales
Cost of goods sold	40.0%
Selling, general and administrative expenses	10.0%
Marketing and promotion expenses	1.0%
Utilities expenses	1.0%
Depreciation expenses	14.0%
Interest earned	4.0%
Interest expenses	5.0%
Accounts receivable, net	15.0%
Merchandise inventory	10.0%
Other current assets	10.0%
Long-term investments	12.0%
Plant and equipment, net	25.0%
Current liabilities	40.0%
Other contribution to capital	5.0%

Prepare 5 years income statement

P5 A B lease type your student id here: 190204102 C Subbasin ID 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 D Weighted Hydrological Soil Group B B B B C D D D R B B B C D C X Total subbasin area (m) 133225.00 17689.00 50625.00 100769.50 44408 33 1185921.00 33362176.00 33419776.00 5780.98 17689.00 14641.00 1185921.00 1185921.00 10556001.00 83521.00 38416.00 Percentages of urban coverage % 25 89 25 .5 33 21 76 76 93 89 41 21 21 01 21 16 fx G Urban Landscape Cover Type Impervious areas: Impervious areas Impervious areas: Impervious areas: Impervious areas Impervious areas Impervious areas Impervious areas: Impervious areas: Impervious areas: Impervious areas Impervious areas Impervious areas: Impervious areas: Impervious areas: Impervious areas: H Cover Discription Fully developed urban areas (vegetation established) Fully developed urban areas (vegetation established) Good condition (grass cover 75%) Fully developed urban areas (vegetation established) Fair condition (grass cover SU% to (5%) Fully developed urban areas (vegetation established) Poor condition (grass cover - 50%) Poor condition (grass cover 50%) Good condition (grass cover 75%) Fully developed urban areas (vegetation established) Fully developed urban areas (vegetation established) Fully developed urban areas (vegetation established) Fully developed urban areas (vegetation established) Fully developed urban areas (vegetation established) Paved; open ditches (including right-of-way) Poor condition (grass cover 50%) Percentage of Agricultural Land % 37.5 5.5 37.5 49.75 SCS Curve Number Homework 33.5 39.5 12 12 3.5 29.5 39.5 39.5 49.5 39.5 42 J Agricultural Land Cover Type Row crops Small grain Small grain Row crops Small grain Row crops Close-seeded or broadcast legumes or rotation meadow Close-seeded or broadcast legumes or rotation meadow Close-seeded or broadcast legumes or rotation meadow Small grain Row crops Row crops Row crops Small grain Small grain Treatment. ntoured & terraced (C8 SR C&T C + CR C+CR C + CR C&T C&T SR SR C&T+ CR C + CR C + CR C+ CR C&T+ CR SR + CR Hydrologic Condition Good Good Good Poor Poor Good Good Good Poor Good Poor Good Good Poor Good Good M Percentage of Arid-Semi Arid 37.5 5.5 37.5 49.75 33 5 39.5 12 12 3.5 5.5 29.5 39.5 39.5 49.5 39.5 42 N Arid-Semi Arid Rangeland Cover Discription Desert shrub-major plants include saltbush, greasewood, creosotebush, blackbrush, bursage, palo verde, mesquite, and cactus. Pinyon-juniper-pinyon, juniper, or both; grass understory Sagebrush with grass understory. Sagebrush with grass understory. Desert shrub-major plants include saltbush, greasewood, creocotchuch, blackhruch, bursage, palo verde, mesquite, and cactus. Sagebrush with grass understory. Sagebrush with grass understory. Sagebruch with grass understory Desert shrub-major plants include saltbush, greasewood, creosotebush, blackbruch. bursage, palo verde, mesquite, and cactus. Pinyon-juniper-pinyon, juniper, or both; grasst understory. Desert shrub-major plants include saltbush, greasewood, creosotebuch, blackbrush, bursage, palo verde, mesquite, and cactus. Sagebrush with grass understory. Sagebrush with grass understory. Sagebrush with grass understory Desert chrub-major plants include saltbush, greasewood, creosotebush, blackbrush bursage, palo verde, mesquite, and cactus. Sagebrush with grass understory. 0 Hydrologic Condition Poor Fair Good Poor Fair Fair Fair Fair Fair Fair Fair Fair Poor Poor Good P Area Weighted Curve Number Q 2P 2P 2P 2P 2P 2P 2P 2P 2P 2P 2P 2P 2P 2P 2P 2P R S T U W X | Y | Question Please first type in you student id number on the yellow cell at upper left Z AA After typing your id number, your homework parameters will be appear in "SCS Curve Number Homework" table under "Question AB AC Please enter soil storage and innitial abstraction parameters respectively in blue and orange cells down below AD What is Area Weighted Curve Number for Total Basin: What is Average Soil Storage of Total Basin (mm): AE What is Average Initial Abstraction of Total Basin (mm): What is Annual Direct Runoff from Total Basin (m): After typing in all the answers in required fields please save this document and upload it to LMS before deadline. By using parameters in "SCS Curve Number Homework" table and required tables under "Curve Number Tables" tab; please calculate and type-in "Area Weighted Curve Number" showr Please be informed all the answers should be in metric system and the units that required given in the next cell of the coloured cells. Grades of each question given in the cells next to the entry cell. Total homework grade is 100 Point. 16P AF After calculating curve numbers for each subbasin please congregate subbasin curve numbers and type in your area weighted curve number for all basin, down below to the cr Notes: Please be noted that SCS Curve Number method is an event based model but, for this question please do your sollution disregarding this fact. 16P AG 16P By using total daily precipitation values given in "Precipitation 2015" tab please calculate annual direct runoff estimation and type into the cell coloured gray given in down below. 20P Searching method from various sources and it's applications are highly encouraged but please only use the tables that provided under "Curve Number Tables" tab. The tables that used from other sources may lear AH If you are interested in you can check basin shape from the "Basin Shape" tab. But please note that Basin Shape map doesn't represent the relative basin areas! Al AJ AK AL AM AN AO AP AQ