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 per the instructions shown above.

a. What will be the depreciation for 2024? 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 2022? 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 2023? NOTE: Provide your answers in dollars. E.G. for 100M you must enter 100000000.0000, for 20M you must enter 20000000.000, etc.

Bb Upload Assign X 5 Exam 3 Online | X Bb ANSWERS, EXA X C @ File /home/chronos/u-ba2629988095f5abc4c5ba7360e1b460133bccef/MyFiles/Downloads/Exam%203%20Online%20Fall%202020%20(1).pdf Integrated Financial Statements Exhibit A: Pro Forma Financial Statements 2019 2020 2021 2022 2023 2024 Balance Sheet 1 ASSETS 2 Cash and Equivalents 7,200.00 3 Accounts Receivable S 6,300.00 4 Inventory 7,650.00 5 CURRENT ASSETS S 21,150.00 6 Property, Plant and Equipment 29,700.00 7 TOTAL ASSETS S 50,850.00 8 LIABILITIES AND EQUITY 9 Accounts Payable $ 10,350.00 10 CURRENT LIABILITIES $ 10,350.00 11 Long-Term Debt S 8,000.00 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 S 50,850.00 DEPARTMENT OF BUSINESS AND ECONOMICS BBA 308 | EXAM 3 Corporation FinanceBb Upload Assign X 5 Exam 3 Online | X Bb ANSWERS, EXA X SV CUNY Login C @ File /home/chronos/u-ba2629988095f5abc4c5ba7360e1b460133bccef/MyFiles/Downloads/Exam%203%20Online%20Fall%202020%20(1).pdf Integrated Financial Statements Exhibit A: Pro Forma Financial Statements 2019 2020 2021 2022 2023 2024 Income Statement Sales Revenue 45,000.00 2 less: Cost of Goods Sold 36,900.00 3 EBITDA S 8,100.00 4 less: Depreciation Expense 4,500.00 5 EBIT S 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 S 1,680.00 Production Volume (000s units) Market Size IS 10,000.00 $ 10,500.00 S 11.025.00 $ 11.576.25 $ 12, 155.06 $ 12,762.82 Market Share 0.00% [10+(D/2)+2]% [10+2 (D/2)+4 % [10+3 (D/2)+6 % [10+4*(D/2)+8 % [10+5*(D/2)+10]% Production Volume (Market Size X Market Share) 000.00 4 Average Sales Price $45.00 $45.90 $46.82 $47.75 $48.71 $49.68