Use Table 1 and the following information on Company to perform a pro forma financial modeling using a percentage sales method, and answers the next questions. Note: When applying the percentage sales method, you should assume that the 2020 percentage values with respect to sales of the costs Broept depreciation deprecation, cash and equivalents, accounts receivable, Minventories. Mo property, plant and equipment, and (M)accounts payable will remain equal to those percentages of 2019. Sales in 2020 are expected to grow at a rate of 15, with respect to the values of 2019. Assume also that the total values in 2020 of interest expense and debt will not change from its 2019 values, Income tax will remain at 39of the Pretax income, and that Company initially plans to payout 35% of its net income to shareholders Todos Income Statement, Balance Sheet, 2019 2019 Sales 735,000 Assets Costs except Cash and -350,000 Dept Equivalents 150,600 EBITDA 405,000 Accounts Receivable 100,000 Depreciation -1,090 Inventories 10,000 Total EBIT 403910 Current 260,600 Assets | Interest Property Expense -100,500 Plant & 219,000 (net) Equipment Pretas 303.410 Income Total Assets 479,600 Income Tax 106,194 Labilities & Equity Net Income 197,217 Accounts Payable 100.000 Debe 100.000 Total Liabilities 200,000 Stockholders 279.6.00 Equity Total Liabilities 479.600 and Equity What is the forecated to let for 2020 press the numerical terms of your own completary For emple: If your answer is one million dollar, write: 1000000 "What is the forecasted value of EBITDA for 20207 Express the numerical terms of your answer completely. For example: If your answer is one million dollars, write: 1000000 QUESTION 3 "What is the forecasted value of Pretax income for 20207 Express the numerical terms of your answer completely. For example if your answer is one million dollars, write: 1000000 QUESTION 4 "What is the forecasted value of Net Income for 20207 Express the numerical terms of your answer completely. For example: If your answer is one million dollars, write: 1000000" QUESTIONS Before making additional balancing adjustments to the Balance Sheet what is the forecasted value of Cash and Equivalents for 2020 Express the numerical terms of your answer completely. For example: If your answer is one million dollars, write: 1000000" QUESTION Before making additional balancing adjustments to the Balance Sheet what is the forecasted value of Total Assets for 20201 Express the numerical terms of your answer completely. For example: If your answer is one million dollars, write 1000000 QUESTION 7 Before making adalah dustments to the Balance Sheet, what is the forecasted value of Totalt for 2020 press the numerical terms of your answer completely for cample your is non dollar 1000000 QUESTION Before making additional balancing adjustments to the Balance Sheet, what is the forecasted value of Shareholder's Equity for 2020 press the numerical terms of your answer completely. For example: your answer is one million dollars write 1000000" QUESTIONS "What is the state for Net New Pranding for 2007 Not Make sure you use the correct positive or negative sign Express the numerical terms of your answer completely for comple: If your answer is one million dollars, w 1000000 QUESTION 10 What are ndal managers of Company implement in order to balance Total Assets and Totaltabilities and Tiquity for 20202 thothebt by the tale of the amount indicated in your calls of niet new facing Om dunds tyre ta value of our indicated in your calculations of net new funding Bhoor would work Nether for would Use Table 1 and the following information on Company to perform a pro forma financial modeling using a percentage sales method, and answers the next questions. Note: When applying the percentage sales method, you should assume that the 2020 percentage values with respect to sales of the costs Broept depreciation deprecation, cash and equivalents, accounts receivable, Minventories. Mo property, plant and equipment, and (M)accounts payable will remain equal to those percentages of 2019. Sales in 2020 are expected to grow at a rate of 15, with respect to the values of 2019. Assume also that the total values in 2020 of interest expense and debt will not change from its 2019 values, Income tax will remain at 39of the Pretax income, and that Company initially plans to payout 35% of its net income to shareholders Todos Income Statement, Balance Sheet, 2019 2019 Sales 735,000 Assets Costs except Cash and -350,000 Dept Equivalents 150,600 EBITDA 405,000 Accounts Receivable 100,000 Depreciation -1,090 Inventories 10,000 Total EBIT 403910 Current 260,600 Assets | Interest Property Expense -100,500 Plant & 219,000 (net) Equipment Pretas 303.410 Income Total Assets 479,600 Income Tax 106,194 Labilities & Equity Net Income 197,217 Accounts Payable 100.000 Debe 100.000 Total Liabilities 200,000 Stockholders 279.6.00 Equity Total Liabilities 479.600 and Equity What is the forecated to let for 2020 press the numerical terms of your own completary For emple: If your answer is one million dollar, write: 1000000 "What is the forecasted value of EBITDA for 20207 Express the numerical terms of your answer completely. For example: If your answer is one million dollars, write: 1000000 QUESTION 3 "What is the forecasted value of Pretax income for 20207 Express the numerical terms of your answer completely. For example if your answer is one million dollars, write: 1000000 QUESTION 4 "What is the forecasted value of Net Income for 20207 Express the numerical terms of your answer completely. For example: If your answer is one million dollars, write: 1000000" QUESTIONS Before making additional balancing adjustments to the Balance Sheet what is the forecasted value of Cash and Equivalents for 2020 Express the numerical terms of your answer completely. For example: If your answer is one million dollars, write: 1000000" QUESTION Before making additional balancing adjustments to the Balance Sheet what is the forecasted value of Total Assets for 20201 Express the numerical terms of your answer completely. For example: If your answer is one million dollars, write 1000000 QUESTION 7 Before making adalah dustments to the Balance Sheet, what is the forecasted value of Totalt for 2020 press the numerical terms of your answer completely for cample your is non dollar 1000000 QUESTION Before making additional balancing adjustments to the Balance Sheet, what is the forecasted value of Shareholder's Equity for 2020 press the numerical terms of your answer completely. For example: your answer is one million dollars write 1000000" QUESTIONS "What is the state for Net New Pranding for 2007 Not Make sure you use the correct positive or negative sign Express the numerical terms of your answer completely for comple: If your answer is one million dollars, w 1000000 QUESTION 10 What are ndal managers of Company implement in order to balance Total Assets and Totaltabilities and Tiquity for 20202 thothebt by the tale of the amount indicated in your calls of niet new facing Om dunds tyre ta value of our indicated in your calculations of net new funding Bhoor would work Nether for would
