View the step-by-step solution to:

Question

Screen Shot 2019-10-01 at 1.00.56 PM.png

src="/qa/attachment/10697557/" alt="Screen Shot 2019-10-01 at 1.01.20 PM.png" />Screen Shot 2019-10-01 at 1.01.45 PM.png

I need help filling in this chart for my finance class

Screen Shot 2019-10-01 at 1.00.56 PM.png

Sales
$7000
Less: Cost of goods sold
4000
Gross Profit
3000
Less: Operating
expenses
Selling expenses
200
General and
administrative expenses
400
Lease expenses
100
Depreciation
80
expenses
Total operating
780
expenses
Operating profits
2220
Less: Interest expenses
200
Net profit before taxes
2020
Less: Taxes (30%)
606
Net profit after taxes
1414
Less: Preferred stock
dividends
20
Earnings available for
common stockholders
1394
Less: Common stock
dividends
894
Retained earnings
500

Screen Shot 2019-10-01 at 1.01.20 PM.png

Liabilities and
Assets
2013
2012 Stockholders'
2013 2012
Equity
Current
Current
Assets
liabilities
Cash
980
600 Acct. payable
550
600
Account
Receivable
800
1000
Notes
650
600
payable
Inventory
500
600
Accruals
0
O
Total
current 2280 2200
Long-term
debt
2500 2000
assets
preferred
400
400
stock
Common
Total gross
8000 7000
stock
fixed assets
(600,000
1200 1200
shares)
Less: Accu.
Retained
depreciation
4164.8 4084.8
earnings
815.2 315.2
Net fixed
Total
assets
3835.2 2915.2 Stockholders' 2415.2 1915.2
equity
Total
Total assets 6115.2 5115.2
liabilities and
stockholders'
6115.2 5115.2
equity

Screen Shot 2019-10-01 at 1.01.45 PM.png

CF from Operating
Activities
Net profits after
taxes
Depreciation for
the year
decrease in
account receivable
decrease in
inventories
increase in
accounts payable
increase in
accruals
CF provided by
operating
activities
CF from
Investment
Activities
Decrease in gross
fixed assets
Changes in equity
investment in
0
other firms
CF provided from
investment
activities
CF from financing
activities
Increase in notes
payable
Increase in long-
term debt
Changes in
stockholders'
equity
less Total dividend
paid
CF provided by
financing activities
Total cash added
to reserve

Recently Asked Questions

Why Join Course Hero?

Course Hero has all the homework and study help you need to succeed! We’ve got course-specific notes, study guides, and practice tests along with expert tutors.

  • -

    Study Documents

    Find the best study resources around, tagged to your specific courses. Share your own to gain free Course Hero access.

    Browse Documents
  • -

    Question & Answers

    Get one-on-one homework help from our expert tutors—available online 24/7. Ask your own questions or browse existing Q&A threads. Satisfaction guaranteed!

    Ask a Question
Ask Expert Tutors You can ask 0 bonus questions You can ask 0 questions (0 expire soon) You can ask 0 questions (will expire )
Answers in as fast as 15 minutes