Please help
For the following problems, use Exhibit A. For exhibit A, the amount of sales depends on the production volume shown below.
a. What will be the depreciation for 2024?
b. What will be the cash and equivalents for 2022?
c. What will be the accounts payable for 2023?
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)
Intergrated Financial Statements Exhibit A Pro form financial Statements Income Statements 2019 2020 2021 2022 2023 2024 Isales Revenue 45,000 2. Less Cost of Goods sold 36,900 3. EBITDA 8,100 4. less: Depreciation Expense 4,500 5 EBITDA 3.600 16. less. Interet & other Expenses 800 7. Pre- Tax Income 8. Less. Income Tax 11120 9. Net Income 2,800 1,680 Production Volume Codes unis) 1. Marketsize 2. Market share 3 Production Volume 4 Average Sales Price 10,000 10,500 11,025 11576.25 12,155.06 12,762.02 10% 16% 52% 58% 6490 70% 1000 $45 45.90 46.82 47,75 48.71 *49.68 Integrated Financial Statements Exhibit A: Pro Forma Financial Statements 2015 2020 2021 2022 2023 Balance Sheet 2024 1 ASSETS 2 Cash and Equivalent Acoounts Receivable 7,200.00 3 $ 6,300.00 S 7.850.00 Inventory 5 CURRENT ASSETS $ 21.150.00 s 29.700.00 $ 60,850.00 6 Property, Plant and Equipment 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 13 STOCKHOLDER'S EQUITY $ 32,500.00 14 Retained Earings 15 TOTAL EQUITY S 5 32,500.00 16 TOTAL LIABILITIES AND EQUITY 5 50.850.00 am Online Fall Intergrated Financial Statements Exhibit A Pro form financial Statements Income Statements 2019 2020 2021 2022 2023 2024 Isales Revenue 45,000 2. Less Cost of Goods sold 36,900 3. EBITDA 8,100 4. less: Depreciation Expense 4,500 5 EBITDA 3.600 16. less. Interet & other Expenses 800 7. Pre- Tax Income 8. Less. Income Tax 11120 9. Net Income 2,800 1,680 Production Volume Codes unis) 1. Marketsize 2. Market share 3 Production Volume 4 Average Sales Price 10,000 10,500 11,025 11576.25 12,155.06 12,762.02 10% 16% 52% 58% 6490 70% 1000 $45 45.90 46.82 47,75 48.71 *49.68 Integrated Financial Statements Exhibit A: Pro Forma Financial Statements 2015 2020 2021 2022 2023 Balance Sheet 2024 1 ASSETS 2 Cash and Equivalent Acoounts Receivable 7,200.00 3 $ 6,300.00 S 7.850.00 Inventory 5 CURRENT ASSETS $ 21.150.00 s 29.700.00 $ 60,850.00 6 Property, Plant and Equipment 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 13 STOCKHOLDER'S EQUITY $ 32,500.00 14 Retained Earings 15 TOTAL EQUITY S 5 32,500.00 16 TOTAL LIABILITIES AND EQUITY 5 50.850.00 am Online Fall
