SlideShare a Scribd company logo

Calculate the Statement of Cash Flows Balance Sheet 20142015.pdf

•
•
A
Adrianj6tHamiltonn

Calculate the Statement of Cash Flows Balance Sheet 2014 2015 2014 2015 Cash $950,254 $453,200 A/P $1,858,489 $2,300,377 A/R $2,134,590 $2,976,578 Inventory $1,897,650 $2,245,678 N/P $880,256 $1,018,826 Total CA $4,982,494 $5,675,456 Total CL $2,738,745 $3,319,203 Net FA $1,458,950 $1,895,264 LT Debt $1,527,449 $1,789,520 Common Stock $1,500,000 $1,500,000 Retained Earnings $675,250 $961,997 Total Assets $6,441,444 $7,570,720 Total Liab. & Equity $6,441,444 $7,570,720 $0 ($0) Income Statement 2015 Revenues $13,854,120 Operations Investments Cost of Goods Sold $10,850,322 Net Income Change in FA Gross Profit $3,003,798 + Depreciation - Deprecaition Expenses $1,562,333 +/- A/R Depreciation $796,540 +/- Inv EBIT $644,925 +/- A/P Interest Expense $123,567 Taxable Income $521,358 Taxes (45%) $234,611 Net Income $286,747.

Education
1 of 1
Download to read offline
Calculate the Statement of Cash Flows Balance Sheet 2014 2015 2014 2 Cash $950,254 $453,200 A/P $1,858,489 $ A/R $2,134,590 $2,976,578 Inventory $1,897,650 $2,245,678 N/P $880,256 $ Total CA $4,982,494 $5,675,456 Total CL $2,738,745 $ Net FA $1,458,950 $1,895,264 LT Debt $1,527,449 $ Common Stock $1,500,000 $ Retained Earnings $675,250 $ Total Assets $6,441,444 $7,570,720 Total Liab. & Equity $6,441,444 $ $0 ( Income Statement 2015 Revenues $13,854,120 Operations I Cost of Goods Sold $10,850,322 Net Income C Gross Profit $3,003,798 + Depreciation - Expenses $1,562,333 +/- A/R Depreciation $796,540 +/- Inv EBIT $644,925 +/- A/P Interest Expense $123,567 Taxable Income $521,358 Taxes (45%) $234,611 Net Income $286,747

Recommended

Beckman Investments is considering an investment with the following ca.pdf
Beckman Investments is considering an investment with the following ca.pdfBeckman Investments is considering an investment with the following ca.pdf
Beckman Investments is considering an investment with the following ca.pdfAdrianj6tHamiltonn
 
Calculate the values- Show your work- including cancelling common teri.pdf
Calculate the values- Show your work- including cancelling common teri.pdfCalculate the values- Show your work- including cancelling common teri.pdf
Calculate the values- Show your work- including cancelling common teri.pdfAdrianj6tHamiltonn
 
Calculate the Shannon-Wiener index and the Simpson index for the follo (1).pdf
Calculate the Shannon-Wiener index and the Simpson index for the follo (1).pdfCalculate the Shannon-Wiener index and the Simpson index for the follo (1).pdf
Calculate the Shannon-Wiener index and the Simpson index for the follo (1).pdfAdrianj6tHamiltonn
 
Calculate the Shannon-Wiener index and the Simpson index for the follo.pdf
Calculate the Shannon-Wiener index and the Simpson index for the follo.pdfCalculate the Shannon-Wiener index and the Simpson index for the follo.pdf
Calculate the Shannon-Wiener index and the Simpson index for the follo.pdfAdrianj6tHamiltonn
 
Calculate the energy yield in ATP equivalents (assuming an active elec.pdf
Calculate the energy yield in ATP equivalents (assuming an active elec.pdfCalculate the energy yield in ATP equivalents (assuming an active elec.pdf
Calculate the energy yield in ATP equivalents (assuming an active elec.pdfAdrianj6tHamiltonn
 
C- Match word parts with their definitions- 1- sarc-o a- tone 2- inter.pdf
C- Match word parts with their definitions- 1- sarc-o a- tone 2- inter.pdfC- Match word parts with their definitions- 1- sarc-o a- tone 2- inter.pdf
C- Match word parts with their definitions- 1- sarc-o a- tone 2- inter.pdfAdrianj6tHamiltonn
 
business finance definition Define - 1- Indirect transfer through in.pdf
business finance definition Define - 1- Indirect transfer through in.pdfbusiness finance definition Define - 1- Indirect transfer through in.pdf
business finance definition Define - 1- Indirect transfer through in.pdfAdrianj6tHamiltonn
 
business finance definition Define - 1- inflation premium 2- Nominal.pdf
business finance definition Define - 1- inflation premium 2- Nominal.pdfbusiness finance definition Define - 1- inflation premium 2- Nominal.pdf
business finance definition Define - 1- inflation premium 2- Nominal.pdfAdrianj6tHamiltonn
 

Recommended

Beckman Investments is considering an investment with the following ca.pdf
Beckman Investments is considering an investment with the following ca.pdfBeckman Investments is considering an investment with the following ca.pdf
Beckman Investments is considering an investment with the following ca.pdfAdrianj6tHamiltonn
 
Calculate the values- Show your work- including cancelling common teri.pdf
Calculate the values- Show your work- including cancelling common teri.pdfCalculate the values- Show your work- including cancelling common teri.pdf
Calculate the values- Show your work- including cancelling common teri.pdfAdrianj6tHamiltonn
 
Calculate the Shannon-Wiener index and the Simpson index for the follo (1).pdf
Calculate the Shannon-Wiener index and the Simpson index for the follo (1).pdfCalculate the Shannon-Wiener index and the Simpson index for the follo (1).pdf
Calculate the Shannon-Wiener index and the Simpson index for the follo (1).pdfAdrianj6tHamiltonn
 
Calculate the Shannon-Wiener index and the Simpson index for the follo.pdf
Calculate the Shannon-Wiener index and the Simpson index for the follo.pdfCalculate the Shannon-Wiener index and the Simpson index for the follo.pdf
Calculate the Shannon-Wiener index and the Simpson index for the follo.pdfAdrianj6tHamiltonn
 
Calculate the energy yield in ATP equivalents (assuming an active elec.pdf
Calculate the energy yield in ATP equivalents (assuming an active elec.pdfCalculate the energy yield in ATP equivalents (assuming an active elec.pdf
Calculate the energy yield in ATP equivalents (assuming an active elec.pdfAdrianj6tHamiltonn
 
C- Match word parts with their definitions- 1- sarc-o a- tone 2- inter.pdf
C- Match word parts with their definitions- 1- sarc-o a- tone 2- inter.pdfC- Match word parts with their definitions- 1- sarc-o a- tone 2- inter.pdf
C- Match word parts with their definitions- 1- sarc-o a- tone 2- inter.pdfAdrianj6tHamiltonn
 
business finance definition Define - 1- Indirect transfer through in.pdf
business finance definition Define - 1- Indirect transfer through in.pdfbusiness finance definition Define - 1- Indirect transfer through in.pdf
business finance definition Define - 1- Indirect transfer through in.pdfAdrianj6tHamiltonn
 
business finance definition Define - 1- inflation premium 2- Nominal.pdf
business finance definition Define - 1- inflation premium 2- Nominal.pdfbusiness finance definition Define - 1- inflation premium 2- Nominal.pdf
business finance definition Define - 1- inflation premium 2- Nominal.pdfAdrianj6tHamiltonn
 
Bruce is a 55-year-old patient with glomerulonephritis (severe inflamm.pdf
Bruce is a 55-year-old patient with glomerulonephritis (severe inflamm.pdfBruce is a 55-year-old patient with glomerulonephritis (severe inflamm.pdf
Bruce is a 55-year-old patient with glomerulonephritis (severe inflamm.pdfAdrianj6tHamiltonn
 
Briefly- 1- Describe how income taxes work in the United States- 2- Ex.pdf
Briefly- 1- Describe how income taxes work in the United States- 2- Ex.pdfBriefly- 1- Describe how income taxes work in the United States- 2- Ex.pdf
Briefly- 1- Describe how income taxes work in the United States- 2- Ex.pdfAdrianj6tHamiltonn
 
Brief Exercise 18-11 (Algo) Effect of preferred stock on dividends -LO.pdf
Brief Exercise 18-11 (Algo) Effect of preferred stock on dividends -LO.pdfBrief Exercise 18-11 (Algo) Effect of preferred stock on dividends -LO.pdf
Brief Exercise 18-11 (Algo) Effect of preferred stock on dividends -LO.pdfAdrianj6tHamiltonn
 
Break into group Select a company or business Identify risk Assess ris.pdf
Break into group Select a company or business Identify risk Assess ris.pdfBreak into group Select a company or business Identify risk Assess ris.pdf
Break into group Select a company or business Identify risk Assess ris.pdfAdrianj6tHamiltonn
 
Botulism is caused by an infection with Clostridium botulinum- The bac.pdf
Botulism is caused by an infection with Clostridium botulinum- The bac.pdfBotulism is caused by an infection with Clostridium botulinum- The bac.pdf
Botulism is caused by an infection with Clostridium botulinum- The bac.pdfAdrianj6tHamiltonn
 
Bond valuation-Semiannual interest Calculate the value of each of the.pdf
Bond valuation-Semiannual interest Calculate the value of each of the.pdfBond valuation-Semiannual interest Calculate the value of each of the.pdf
Bond valuation-Semiannual interest Calculate the value of each of the.pdfAdrianj6tHamiltonn
 
Bobesia microti is a single-celled parasitic alveolate- It infects the.pdf
Bobesia microti is a single-celled parasitic alveolate- It infects the.pdfBobesia microti is a single-celled parasitic alveolate- It infects the.pdf
Bobesia microti is a single-celled parasitic alveolate- It infects the.pdfAdrianj6tHamiltonn
 
BI222 Lecture 9ii Worksheet- How do animals accomplish exchange and bu.pdf
BI222 Lecture 9ii Worksheet- How do animals accomplish exchange and bu.pdfBI222 Lecture 9ii Worksheet- How do animals accomplish exchange and bu.pdf
BI222 Lecture 9ii Worksheet- How do animals accomplish exchange and bu.pdfAdrianj6tHamiltonn
 
Barbara Carper introduced ways of knowing in 1978 and the description.pdf
Barbara Carper introduced ways of knowing in 1978 and the description.pdfBarbara Carper introduced ways of knowing in 1978 and the description.pdf
Barbara Carper introduced ways of knowing in 1978 and the description.pdfAdrianj6tHamiltonn
 
Balbianin rings are large -puff-- in chromosomes that indicate sites t.pdf
Balbianin rings are large -puff-- in chromosomes that indicate sites t.pdfBalbianin rings are large -puff-- in chromosomes that indicate sites t.pdf
Balbianin rings are large -puff-- in chromosomes that indicate sites t.pdfAdrianj6tHamiltonn
 
Blue- Below is a sequence alignment with fixed differences for species.pdf
Blue- Below is a sequence alignment with fixed differences for species.pdfBlue- Below is a sequence alignment with fixed differences for species.pdf
Blue- Below is a sequence alignment with fixed differences for species.pdfAdrianj6tHamiltonn
 
Bluegill Company sells 12-700 units at $140 per unit- Fixed costs are.pdf
Bluegill Company sells 12-700 units at $140 per unit- Fixed costs are.pdfBluegill Company sells 12-700 units at $140 per unit- Fixed costs are.pdf
Bluegill Company sells 12-700 units at $140 per unit- Fixed costs are.pdfAdrianj6tHamiltonn
 
ble light image of the northern Pacific Ocean and the west coast of No.pdf
ble light image of the northern Pacific Ocean and the west coast of No.pdfble light image of the northern Pacific Ocean and the west coast of No.pdf
ble light image of the northern Pacific Ocean and the west coast of No.pdfAdrianj6tHamiltonn
 
Below is a histogram for the number of days that it took Wyche Account.pdf
Below is a histogram for the number of days that it took Wyche Account.pdfBelow is a histogram for the number of days that it took Wyche Account.pdf
Below is a histogram for the number of days that it took Wyche Account.pdfAdrianj6tHamiltonn
 
BIOSC-130 A woman who is blood type B who has a blood type O child-.pdf
BIOSC-130 A woman who is blood type B who has a blood type O child-.pdfBIOSC-130 A woman who is blood type B who has a blood type O child-.pdf
BIOSC-130 A woman who is blood type B who has a blood type O child-.pdfAdrianj6tHamiltonn
 
Back Problem 1 Calculate the following values- P(64x67 f(x) Uniform Di.pdf
Back Problem 1 Calculate the following values- P(64x67 f(x) Uniform Di.pdfBack Problem 1 Calculate the following values- P(64x67 f(x) Uniform Di.pdf
Back Problem 1 Calculate the following values- P(64x67 f(x) Uniform Di.pdfAdrianj6tHamiltonn
 
Signal phrases indicate to the reader that you're referring to materia.pdf
Signal phrases indicate to the reader that you're referring to materia.pdfSignal phrases indicate to the reader that you're referring to materia.pdf
Signal phrases indicate to the reader that you're referring to materia.pdfAdrianj6tHamiltonn
 
Show that U-21-1i1i- is a legitimate quantum gate-.pdf
Show that U-21-1i1i- is a legitimate quantum gate-.pdfShow that U-21-1i1i- is a legitimate quantum gate-.pdf
Show that U-21-1i1i- is a legitimate quantum gate-.pdfAdrianj6tHamiltonn
 
Sig is a digital signature scheme- In particular- assume it is the RSA.pdf
Sig is a digital signature scheme- In particular- assume it is the RSA.pdfSig is a digital signature scheme- In particular- assume it is the RSA.pdf
Sig is a digital signature scheme- In particular- assume it is the RSA.pdfAdrianj6tHamiltonn
 
Shown below is a diploid cell with two chromosomes that have been repl.pdf
Shown below is a diploid cell with two chromosomes that have been repl.pdfShown below is a diploid cell with two chromosomes that have been repl.pdf
Shown below is a diploid cell with two chromosomes that have been repl.pdfAdrianj6tHamiltonn
 
Spellings Wk 4 and Wk 5 for Grade 4 at CAPS
Spellings Wk 4 and Wk 5 for Grade 4 at CAPSSpellings Wk 4 and Wk 5 for Grade 4 at CAPS
Spellings Wk 4 and Wk 5 for Grade 4 at CAPSAnaAcapella
 
When Quality Assurance Meets Innovation in Higher Education - Report launch w...
When Quality Assurance Meets Innovation in Higher Education - Report launch w...When Quality Assurance Meets Innovation in Higher Education - Report launch w...
When Quality Assurance Meets Innovation in Higher Education - Report launch w...Gary Wood
 

More Related Content

More from Adrianj6tHamiltonn

Bruce is a 55-year-old patient with glomerulonephritis (severe inflamm.pdf
Bruce is a 55-year-old patient with glomerulonephritis (severe inflamm.pdfBruce is a 55-year-old patient with glomerulonephritis (severe inflamm.pdf
Bruce is a 55-year-old patient with glomerulonephritis (severe inflamm.pdfAdrianj6tHamiltonn
 
Briefly- 1- Describe how income taxes work in the United States- 2- Ex.pdf
Briefly- 1- Describe how income taxes work in the United States- 2- Ex.pdfBriefly- 1- Describe how income taxes work in the United States- 2- Ex.pdf
Briefly- 1- Describe how income taxes work in the United States- 2- Ex.pdfAdrianj6tHamiltonn
 
Brief Exercise 18-11 (Algo) Effect of preferred stock on dividends -LO.pdf
Brief Exercise 18-11 (Algo) Effect of preferred stock on dividends -LO.pdfBrief Exercise 18-11 (Algo) Effect of preferred stock on dividends -LO.pdf
Brief Exercise 18-11 (Algo) Effect of preferred stock on dividends -LO.pdfAdrianj6tHamiltonn
 
Break into group Select a company or business Identify risk Assess ris.pdf
Break into group Select a company or business Identify risk Assess ris.pdfBreak into group Select a company or business Identify risk Assess ris.pdf
Break into group Select a company or business Identify risk Assess ris.pdfAdrianj6tHamiltonn
 
Botulism is caused by an infection with Clostridium botulinum- The bac.pdf
Botulism is caused by an infection with Clostridium botulinum- The bac.pdfBotulism is caused by an infection with Clostridium botulinum- The bac.pdf
Botulism is caused by an infection with Clostridium botulinum- The bac.pdfAdrianj6tHamiltonn
 
Bond valuation-Semiannual interest Calculate the value of each of the.pdf
Bond valuation-Semiannual interest Calculate the value of each of the.pdfBond valuation-Semiannual interest Calculate the value of each of the.pdf
Bond valuation-Semiannual interest Calculate the value of each of the.pdfAdrianj6tHamiltonn
 
Bobesia microti is a single-celled parasitic alveolate- It infects the.pdf
Bobesia microti is a single-celled parasitic alveolate- It infects the.pdfBobesia microti is a single-celled parasitic alveolate- It infects the.pdf
Bobesia microti is a single-celled parasitic alveolate- It infects the.pdfAdrianj6tHamiltonn
 
BI222 Lecture 9ii Worksheet- How do animals accomplish exchange and bu.pdf
BI222 Lecture 9ii Worksheet- How do animals accomplish exchange and bu.pdfBI222 Lecture 9ii Worksheet- How do animals accomplish exchange and bu.pdf
BI222 Lecture 9ii Worksheet- How do animals accomplish exchange and bu.pdfAdrianj6tHamiltonn
 
Barbara Carper introduced ways of knowing in 1978 and the description.pdf
Barbara Carper introduced ways of knowing in 1978 and the description.pdfBarbara Carper introduced ways of knowing in 1978 and the description.pdf
Barbara Carper introduced ways of knowing in 1978 and the description.pdfAdrianj6tHamiltonn
 
Balbianin rings are large -puff-- in chromosomes that indicate sites t.pdf
Balbianin rings are large -puff-- in chromosomes that indicate sites t.pdfBalbianin rings are large -puff-- in chromosomes that indicate sites t.pdf
Balbianin rings are large -puff-- in chromosomes that indicate sites t.pdfAdrianj6tHamiltonn
 
Blue- Below is a sequence alignment with fixed differences for species.pdf
Blue- Below is a sequence alignment with fixed differences for species.pdfBlue- Below is a sequence alignment with fixed differences for species.pdf
Blue- Below is a sequence alignment with fixed differences for species.pdfAdrianj6tHamiltonn
 
Bluegill Company sells 12-700 units at $140 per unit- Fixed costs are.pdf
Bluegill Company sells 12-700 units at $140 per unit- Fixed costs are.pdfBluegill Company sells 12-700 units at $140 per unit- Fixed costs are.pdf
Bluegill Company sells 12-700 units at $140 per unit- Fixed costs are.pdfAdrianj6tHamiltonn
 
ble light image of the northern Pacific Ocean and the west coast of No.pdf
ble light image of the northern Pacific Ocean and the west coast of No.pdfble light image of the northern Pacific Ocean and the west coast of No.pdf
ble light image of the northern Pacific Ocean and the west coast of No.pdfAdrianj6tHamiltonn
 
Below is a histogram for the number of days that it took Wyche Account.pdf
Below is a histogram for the number of days that it took Wyche Account.pdfBelow is a histogram for the number of days that it took Wyche Account.pdf
Below is a histogram for the number of days that it took Wyche Account.pdfAdrianj6tHamiltonn
 
BIOSC-130 A woman who is blood type B who has a blood type O child-.pdf
BIOSC-130 A woman who is blood type B who has a blood type O child-.pdfBIOSC-130 A woman who is blood type B who has a blood type O child-.pdf
BIOSC-130 A woman who is blood type B who has a blood type O child-.pdfAdrianj6tHamiltonn
 
Back Problem 1 Calculate the following values- P(64x67 f(x) Uniform Di.pdf
Back Problem 1 Calculate the following values- P(64x67 f(x) Uniform Di.pdfBack Problem 1 Calculate the following values- P(64x67 f(x) Uniform Di.pdf
Back Problem 1 Calculate the following values- P(64x67 f(x) Uniform Di.pdfAdrianj6tHamiltonn
 
Signal phrases indicate to the reader that you're referring to materia.pdf
Signal phrases indicate to the reader that you're referring to materia.pdfSignal phrases indicate to the reader that you're referring to materia.pdf
Signal phrases indicate to the reader that you're referring to materia.pdfAdrianj6tHamiltonn
 
Show that U-21-1i1i- is a legitimate quantum gate-.pdf
Show that U-21-1i1i- is a legitimate quantum gate-.pdfShow that U-21-1i1i- is a legitimate quantum gate-.pdf
Show that U-21-1i1i- is a legitimate quantum gate-.pdfAdrianj6tHamiltonn
 
Sig is a digital signature scheme- In particular- assume it is the RSA.pdf
Sig is a digital signature scheme- In particular- assume it is the RSA.pdfSig is a digital signature scheme- In particular- assume it is the RSA.pdf
Sig is a digital signature scheme- In particular- assume it is the RSA.pdfAdrianj6tHamiltonn
 
Shown below is a diploid cell with two chromosomes that have been repl.pdf
Shown below is a diploid cell with two chromosomes that have been repl.pdfShown below is a diploid cell with two chromosomes that have been repl.pdf
Shown below is a diploid cell with two chromosomes that have been repl.pdfAdrianj6tHamiltonn
 

More from Adrianj6tHamiltonn (20)

Bruce is a 55-year-old patient with glomerulonephritis (severe inflamm.pdf
Bruce is a 55-year-old patient with glomerulonephritis (severe inflamm.pdfBruce is a 55-year-old patient with glomerulonephritis (severe inflamm.pdf
Bruce is a 55-year-old patient with glomerulonephritis (severe inflamm.pdf
 
Briefly- 1- Describe how income taxes work in the United States- 2- Ex.pdf
Briefly- 1- Describe how income taxes work in the United States- 2- Ex.pdfBriefly- 1- Describe how income taxes work in the United States- 2- Ex.pdf
Briefly- 1- Describe how income taxes work in the United States- 2- Ex.pdf
 
Brief Exercise 18-11 (Algo) Effect of preferred stock on dividends -LO.pdf
Brief Exercise 18-11 (Algo) Effect of preferred stock on dividends -LO.pdfBrief Exercise 18-11 (Algo) Effect of preferred stock on dividends -LO.pdf
Brief Exercise 18-11 (Algo) Effect of preferred stock on dividends -LO.pdf
 
Break into group Select a company or business Identify risk Assess ris.pdf
Break into group Select a company or business Identify risk Assess ris.pdfBreak into group Select a company or business Identify risk Assess ris.pdf
Break into group Select a company or business Identify risk Assess ris.pdf
 
Botulism is caused by an infection with Clostridium botulinum- The bac.pdf
Botulism is caused by an infection with Clostridium botulinum- The bac.pdfBotulism is caused by an infection with Clostridium botulinum- The bac.pdf
Botulism is caused by an infection with Clostridium botulinum- The bac.pdf
 
Bond valuation-Semiannual interest Calculate the value of each of the.pdf
Bond valuation-Semiannual interest Calculate the value of each of the.pdfBond valuation-Semiannual interest Calculate the value of each of the.pdf
Bond valuation-Semiannual interest Calculate the value of each of the.pdf
 
Bobesia microti is a single-celled parasitic alveolate- It infects the.pdf
Bobesia microti is a single-celled parasitic alveolate- It infects the.pdfBobesia microti is a single-celled parasitic alveolate- It infects the.pdf
Bobesia microti is a single-celled parasitic alveolate- It infects the.pdf
 
BI222 Lecture 9ii Worksheet- How do animals accomplish exchange and bu.pdf
BI222 Lecture 9ii Worksheet- How do animals accomplish exchange and bu.pdfBI222 Lecture 9ii Worksheet- How do animals accomplish exchange and bu.pdf
BI222 Lecture 9ii Worksheet- How do animals accomplish exchange and bu.pdf
 
Barbara Carper introduced ways of knowing in 1978 and the description.pdf
Barbara Carper introduced ways of knowing in 1978 and the description.pdfBarbara Carper introduced ways of knowing in 1978 and the description.pdf
Barbara Carper introduced ways of knowing in 1978 and the description.pdf
 
Balbianin rings are large -puff-- in chromosomes that indicate sites t.pdf
Balbianin rings are large -puff-- in chromosomes that indicate sites t.pdfBalbianin rings are large -puff-- in chromosomes that indicate sites t.pdf
Balbianin rings are large -puff-- in chromosomes that indicate sites t.pdf
 
Blue- Below is a sequence alignment with fixed differences for species.pdf
Blue- Below is a sequence alignment with fixed differences for species.pdfBlue- Below is a sequence alignment with fixed differences for species.pdf
Blue- Below is a sequence alignment with fixed differences for species.pdf
 
Bluegill Company sells 12-700 units at $140 per unit- Fixed costs are.pdf
Bluegill Company sells 12-700 units at $140 per unit- Fixed costs are.pdfBluegill Company sells 12-700 units at $140 per unit- Fixed costs are.pdf
Bluegill Company sells 12-700 units at $140 per unit- Fixed costs are.pdf
 
ble light image of the northern Pacific Ocean and the west coast of No.pdf
ble light image of the northern Pacific Ocean and the west coast of No.pdfble light image of the northern Pacific Ocean and the west coast of No.pdf
ble light image of the northern Pacific Ocean and the west coast of No.pdf
 
Below is a histogram for the number of days that it took Wyche Account.pdf
Below is a histogram for the number of days that it took Wyche Account.pdfBelow is a histogram for the number of days that it took Wyche Account.pdf
Below is a histogram for the number of days that it took Wyche Account.pdf
 
BIOSC-130 A woman who is blood type B who has a blood type O child-.pdf
BIOSC-130 A woman who is blood type B who has a blood type O child-.pdfBIOSC-130 A woman who is blood type B who has a blood type O child-.pdf
BIOSC-130 A woman who is blood type B who has a blood type O child-.pdf
 
Back Problem 1 Calculate the following values- P(64x67 f(x) Uniform Di.pdf
Back Problem 1 Calculate the following values- P(64x67 f(x) Uniform Di.pdfBack Problem 1 Calculate the following values- P(64x67 f(x) Uniform Di.pdf
Back Problem 1 Calculate the following values- P(64x67 f(x) Uniform Di.pdf
 
Signal phrases indicate to the reader that you're referring to materia.pdf
Signal phrases indicate to the reader that you're referring to materia.pdfSignal phrases indicate to the reader that you're referring to materia.pdf
Signal phrases indicate to the reader that you're referring to materia.pdf
 
Show that U-21-1i1i- is a legitimate quantum gate-.pdf
Show that U-21-1i1i- is a legitimate quantum gate-.pdfShow that U-21-1i1i- is a legitimate quantum gate-.pdf
Show that U-21-1i1i- is a legitimate quantum gate-.pdf
 
Sig is a digital signature scheme- In particular- assume it is the RSA.pdf
Sig is a digital signature scheme- In particular- assume it is the RSA.pdfSig is a digital signature scheme- In particular- assume it is the RSA.pdf
Sig is a digital signature scheme- In particular- assume it is the RSA.pdf
 
Shown below is a diploid cell with two chromosomes that have been repl.pdf
Shown below is a diploid cell with two chromosomes that have been repl.pdfShown below is a diploid cell with two chromosomes that have been repl.pdf
Shown below is a diploid cell with two chromosomes that have been repl.pdf
 

Recently uploaded

Spellings Wk 4 and Wk 5 for Grade 4 at CAPS
Spellings Wk 4 and Wk 5 for Grade 4 at CAPSSpellings Wk 4 and Wk 5 for Grade 4 at CAPS
Spellings Wk 4 and Wk 5 for Grade 4 at CAPSAnaAcapella
 
When Quality Assurance Meets Innovation in Higher Education - Report launch w...
When Quality Assurance Meets Innovation in Higher Education - Report launch w...When Quality Assurance Meets Innovation in Higher Education - Report launch w...
When Quality Assurance Meets Innovation in Higher Education - Report launch w...Gary Wood
 
Transparency, Recognition and the role of eSealing - Ildiko Mazar and Koen No...
Transparency, Recognition and the role of eSealing - Ildiko Mazar and Koen No...Transparency, Recognition and the role of eSealing - Ildiko Mazar and Koen No...
Transparency, Recognition and the role of eSealing - Ildiko Mazar and Koen No...EADTU
 
Diuretic, Hypoglycemic and Limit test of Heavy metals and Arsenic.-1.pdf
Diuretic, Hypoglycemic and Limit test of Heavy metals and Arsenic.-1.pdfDiuretic, Hypoglycemic and Limit test of Heavy metals and Arsenic.-1.pdf
Diuretic, Hypoglycemic and Limit test of Heavy metals and Arsenic.-1.pdfKartik Tiwari
 
Contoh Aksi Nyata Refleksi Diri ( NUR ).pdf
Contoh Aksi Nyata Refleksi Diri ( NUR ).pdfContoh Aksi Nyata Refleksi Diri ( NUR ).pdf
Contoh Aksi Nyata Refleksi Diri ( NUR ).pdfcupulin
 
PUBLIC FINANCE AND TAXATION COURSE-1-4.pdf
PUBLIC FINANCE AND TAXATION COURSE-1-4.pdfPUBLIC FINANCE AND TAXATION COURSE-1-4.pdf
PUBLIC FINANCE AND TAXATION COURSE-1-4.pdfMinawBelay
 
HMCS Vancouver Pre-Deployment Brief - May 2024 (Web Version).pptx
HMCS Vancouver Pre-Deployment Brief - May 2024 (Web Version).pptxHMCS Vancouver Pre-Deployment Brief - May 2024 (Web Version).pptx
HMCS Vancouver Pre-Deployment Brief - May 2024 (Web Version).pptxmarlenawright1
 
UGC NET Paper 1 Unit 7 DATA INTERPRETATION.pdf
UGC NET Paper 1 Unit 7 DATA INTERPRETATION.pdfUGC NET Paper 1 Unit 7 DATA INTERPRETATION.pdf
UGC NET Paper 1 Unit 7 DATA INTERPRETATION.pdfNirmal Dwivedi
 
FICTIONAL SALESMAN/SALESMAN SNSW 2024.pdf
FICTIONAL SALESMAN/SALESMAN SNSW 2024.pdfFICTIONAL SALESMAN/SALESMAN SNSW 2024.pdf
FICTIONAL SALESMAN/SALESMAN SNSW 2024.pdfPondicherry University
 
How to Add a Tool Tip to a Field in Odoo 17
How to Add a Tool Tip to a Field in Odoo 17How to Add a Tool Tip to a Field in Odoo 17
How to Add a Tool Tip to a Field in Odoo 17Celine George
 
Details on CBSE Compartment Exam.pptx1111
Details on CBSE Compartment Exam.pptx1111Details on CBSE Compartment Exam.pptx1111
Details on CBSE Compartment Exam.pptx1111GangaMaiya1
 
Ernest Hemingway's For Whom the Bell Tolls
Ernest Hemingway's For Whom the Bell TollsErnest Hemingway's For Whom the Bell Tolls
Ernest Hemingway's For Whom the Bell TollsPallavi Parmar
 
e-Sealing at EADTU by Kamakshi Rajagopal
e-Sealing at EADTU by Kamakshi Rajagopale-Sealing at EADTU by Kamakshi Rajagopal
e-Sealing at EADTU by Kamakshi RajagopalEADTU
 
What is 3 Way Matching Process in Odoo 17.pptx
What is 3 Way Matching Process in Odoo 17.pptxWhat is 3 Way Matching Process in Odoo 17.pptx
What is 3 Way Matching Process in Odoo 17.pptxCeline George
 
Andreas Schleicher presents at the launch of What does child empowerment mean...
Andreas Schleicher presents at the launch of What does child empowerment mean...Andreas Schleicher presents at the launch of What does child empowerment mean...
Andreas Schleicher presents at the launch of What does child empowerment mean...EduSkills OECD
 
AIM of Education-Teachers Training-2024.ppt
AIM of Education-Teachers Training-2024.pptAIM of Education-Teachers Training-2024.ppt
AIM of Education-Teachers Training-2024.pptNishitharanjan Rout
 
HMCS Max Bernays Pre-Deployment Brief (May 2024).pptx
HMCS Max Bernays Pre-Deployment Brief (May 2024).pptxHMCS Max Bernays Pre-Deployment Brief (May 2024).pptx
HMCS Max Bernays Pre-Deployment Brief (May 2024).pptxEsquimalt MFRC
 
How to Send Pro Forma Invoice to Your Customers in Odoo 17
How to Send Pro Forma Invoice to Your Customers in Odoo 17How to Send Pro Forma Invoice to Your Customers in Odoo 17
How to Send Pro Forma Invoice to Your Customers in Odoo 17Celine George
 
21st_Century_Skills_Framework_Final_Presentation_2.pptx
21st_Century_Skills_Framework_Final_Presentation_2.pptx21st_Century_Skills_Framework_Final_Presentation_2.pptx
21st_Century_Skills_Framework_Final_Presentation_2.pptxJoelynRubio1
 

Recently uploaded (20)

Spellings Wk 4 and Wk 5 for Grade 4 at CAPS
Spellings Wk 4 and Wk 5 for Grade 4 at CAPSSpellings Wk 4 and Wk 5 for Grade 4 at CAPS
Spellings Wk 4 and Wk 5 for Grade 4 at CAPS
 
When Quality Assurance Meets Innovation in Higher Education - Report launch w...
When Quality Assurance Meets Innovation in Higher Education - Report launch w...When Quality Assurance Meets Innovation in Higher Education - Report launch w...
When Quality Assurance Meets Innovation in Higher Education - Report launch w...
 
Transparency, Recognition and the role of eSealing - Ildiko Mazar and Koen No...
Transparency, Recognition and the role of eSealing - Ildiko Mazar and Koen No...Transparency, Recognition and the role of eSealing - Ildiko Mazar and Koen No...
Transparency, Recognition and the role of eSealing - Ildiko Mazar and Koen No...
 
Diuretic, Hypoglycemic and Limit test of Heavy metals and Arsenic.-1.pdf
Diuretic, Hypoglycemic and Limit test of Heavy metals and Arsenic.-1.pdfDiuretic, Hypoglycemic and Limit test of Heavy metals and Arsenic.-1.pdf
Diuretic, Hypoglycemic and Limit test of Heavy metals and Arsenic.-1.pdf
 
Contoh Aksi Nyata Refleksi Diri ( NUR ).pdf
Contoh Aksi Nyata Refleksi Diri ( NUR ).pdfContoh Aksi Nyata Refleksi Diri ( NUR ).pdf
Contoh Aksi Nyata Refleksi Diri ( NUR ).pdf
 
PUBLIC FINANCE AND TAXATION COURSE-1-4.pdf
PUBLIC FINANCE AND TAXATION COURSE-1-4.pdfPUBLIC FINANCE AND TAXATION COURSE-1-4.pdf
PUBLIC FINANCE AND TAXATION COURSE-1-4.pdf
 
HMCS Vancouver Pre-Deployment Brief - May 2024 (Web Version).pptx
HMCS Vancouver Pre-Deployment Brief - May 2024 (Web Version).pptxHMCS Vancouver Pre-Deployment Brief - May 2024 (Web Version).pptx
HMCS Vancouver Pre-Deployment Brief - May 2024 (Web Version).pptx
 
UGC NET Paper 1 Unit 7 DATA INTERPRETATION.pdf
UGC NET Paper 1 Unit 7 DATA INTERPRETATION.pdfUGC NET Paper 1 Unit 7 DATA INTERPRETATION.pdf
UGC NET Paper 1 Unit 7 DATA INTERPRETATION.pdf
 
FICTIONAL SALESMAN/SALESMAN SNSW 2024.pdf
FICTIONAL SALESMAN/SALESMAN SNSW 2024.pdfFICTIONAL SALESMAN/SALESMAN SNSW 2024.pdf
FICTIONAL SALESMAN/SALESMAN SNSW 2024.pdf
 
How to Add a Tool Tip to a Field in Odoo 17
How to Add a Tool Tip to a Field in Odoo 17How to Add a Tool Tip to a Field in Odoo 17
How to Add a Tool Tip to a Field in Odoo 17
 
Details on CBSE Compartment Exam.pptx1111
Details on CBSE Compartment Exam.pptx1111Details on CBSE Compartment Exam.pptx1111
Details on CBSE Compartment Exam.pptx1111
 
Including Mental Health Support in Project Delivery, 14 May.pdf
Including Mental Health Support in Project Delivery, 14 May.pdfIncluding Mental Health Support in Project Delivery, 14 May.pdf
Including Mental Health Support in Project Delivery, 14 May.pdf
 
Ernest Hemingway's For Whom the Bell Tolls
Ernest Hemingway's For Whom the Bell TollsErnest Hemingway's For Whom the Bell Tolls
Ernest Hemingway's For Whom the Bell Tolls
 
e-Sealing at EADTU by Kamakshi Rajagopal
e-Sealing at EADTU by Kamakshi Rajagopale-Sealing at EADTU by Kamakshi Rajagopal
e-Sealing at EADTU by Kamakshi Rajagopal
 
What is 3 Way Matching Process in Odoo 17.pptx
What is 3 Way Matching Process in Odoo 17.pptxWhat is 3 Way Matching Process in Odoo 17.pptx
What is 3 Way Matching Process in Odoo 17.pptx
 
Andreas Schleicher presents at the launch of What does child empowerment mean...
Andreas Schleicher presents at the launch of What does child empowerment mean...Andreas Schleicher presents at the launch of What does child empowerment mean...
Andreas Schleicher presents at the launch of What does child empowerment mean...
 
AIM of Education-Teachers Training-2024.ppt
AIM of Education-Teachers Training-2024.pptAIM of Education-Teachers Training-2024.ppt
AIM of Education-Teachers Training-2024.ppt
 
HMCS Max Bernays Pre-Deployment Brief (May 2024).pptx
HMCS Max Bernays Pre-Deployment Brief (May 2024).pptxHMCS Max Bernays Pre-Deployment Brief (May 2024).pptx
HMCS Max Bernays Pre-Deployment Brief (May 2024).pptx
 
How to Send Pro Forma Invoice to Your Customers in Odoo 17
How to Send Pro Forma Invoice to Your Customers in Odoo 17How to Send Pro Forma Invoice to Your Customers in Odoo 17
How to Send Pro Forma Invoice to Your Customers in Odoo 17
 
21st_Century_Skills_Framework_Final_Presentation_2.pptx
21st_Century_Skills_Framework_Final_Presentation_2.pptx21st_Century_Skills_Framework_Final_Presentation_2.pptx
21st_Century_Skills_Framework_Final_Presentation_2.pptx
 

Calculate the Statement of Cash Flows Balance Sheet 20142015.pdf

  • 1. Calculate the Statement of Cash Flows Balance Sheet 2014 2015 2014 2 Cash $950,254 $453,200 A/P $1,858,489 $ A/R $2,134,590 $2,976,578 Inventory $1,897,650 $2,245,678 N/P $880,256 $ Total CA $4,982,494 $5,675,456 Total CL $2,738,745 $ Net FA $1,458,950 $1,895,264 LT Debt $1,527,449 $ Common Stock $1,500,000 $ Retained Earnings $675,250 $ Total Assets $6,441,444 $7,570,720 Total Liab. & Equity $6,441,444 $ $0 ( Income Statement 2015 Revenues $13,854,120 Operations I Cost of Goods Sold $10,850,322 Net Income C Gross Profit $3,003,798 + Depreciation - Expenses $1,562,333 +/- A/R Depreciation $796,540 +/- Inv EBIT $644,925 +/- A/P Interest Expense $123,567 Taxable Income $521,358 Taxes (45%) $234,611 Net Income $286,747