80.2K
Verified Solution
Link Copied!
$
ents. \\begin{tabular}{|l|l|l|} \\hline & 2021 & 2022 \\\\ \\hline Assets & & \\\\ \\hline Current assets & & \\\\ \\hline Cash & 41,212 & 246,381 \\\\ \\hline Accounts receivable & 36,444 & 63,944 \\\\ \\hline Inventory & 690,323 & 749,724 \\\\ \\hline Prepaid expenses & 1,145 & 1,145 \\\\ \\hline Total current assets & 769,124 & \\( 1,061,194 \\) \\\\ \\hline Long term assets & & \\\\ \\hline \\( \\begin{array}{l}\\text { Property, plant, \\& } \\\\ \\text { equipment (net) }\\end{array} \\) & 391,688 & 361,688 \\\\ \\hline Total long term assets & 391,688 & 361,688 \\\\ \\hline Total assets & \\( 1,160,812 \\) & \\( 1,422,882 \\) \\\\ \\hline & & \\\\ \\hline Liabilities \\& shareholders' \\\\ equity & & \\\\ \\hline Current liabilities & & \\\\ \\hline Payables \\& accruals & 44,799 & 49,493 \\\\ \\hline Income taxes payable & 82,670 & 52,597 \\\\ \\hline \\( \\begin{array}{l}\\text { Current portion of loan } \\\\ \\text { payable }\\end{array} \\) & 10,600 & 10,600 \\\\ \\hline Total liabilities & 138,069 & 112,690 \\\\ \\hline Long term liabilities & & \\\\ \\hline Bank loan payable & 106,092 & 95,492 \\\\ \\hline Due to shareholders & 0 & \\\\ \\hline Total long-term liabilities & 106,092 & 95,492 \\\\ \\hline & 244,161 & 208,182 \\\\ \\hline \\end{tabular} There are no purchases/sales of property, plants and equipments (PP\\&E) in 2022. The company doesn't pay any dividends in 2022. Build a statement of cashflow for 2022. Please round all numbers to the near whole number. No decimal places, no \\$, no comma. For cash inflow, please use positive numbers. For cash outflow, please use negative numbers. Question 1 (1 point) Statement of cashflow Operating activities Net income Question 2 (1 point) Depreciation Question 3 (1 point) Change in accounts receivable Question 4 (1 point) Change in inventory Question 5 (1 point) Change in prepaid expenses Question 6 (1 point) Change in accounts payable Question 7 (1 point) Change in income tax payable Question 8 (1 point) Financing activities Bank loan payable Question 9 (1 point) Investing activities Net property, plant \\& equipment purchases Question 10 (1 point) Net cashflow Question 11 (1 point) Beginning cash Question 12 (1 point) Ending cash
Answer & Explanation
Solved by verified expert
