Interest EBT Taxes (40%) Net Income -$500.00 -$525.00 -$755.00 -$555.00 $6,300.00 $7,075.00 $9,005.00 $12,775.00 -$2,520.00 -$2,830.00...

Transcribed Image Text:

Interest EBT Taxes (40%) Net Income -$500.00 -$525.00 -$755.00 -$555.00 $6,300.00 $7,075.00 $9,005.00 $12,775.00 -$2,520.00 -$2,830.00 -$3,602.00-$5,110.00 $3,780.00 $4,245.00 $5,403.00 $7,665.00 Dividends Paid Out $700.00 $1,273.50 $1,620.90 $2,299.50 Assets 2020 2021 2022 2023 Cash $2,000.00 $4,521.51 $5,203.64 $7,337.67 Accounts Receivable Inventories Current Assets Gross Plant & Equipment Less: Depreciation Net Plant & Equipment Total Assets Liabilities & Equity Accounts Payable Notes Payable Accruals Current Liabilities Long-Term Debt $8,399.98 $10,949.96 $6,000.00 $6,900.00 $9,000.00 $9,199.99 $11,199.98 $14,599.97 $17,000.00 $20,621.50 $24,803.60 $32,887.60 $12,000.00 $16,000.00 $20,000.00 $20,000.00 -$4,800.00 -$6,400.00-$8,400.00-$10,400.00 $7,200.00 $9,600.00 $11,600.00 $9,600.00 $24,200.00 $30,221.50 $36,403.60 $42,487.60 2020 $4,000.00 2021 2022 2023 $4,700.00 $7,300.00 $4,600.00 $3,000.00 $3,500.00 $6,050.00 $4,300.00 $4,000.00 $4,600.00 $4,600.00 $7,300.00 $11,000.00 $12,700.00 $15,350.00 $18,900.00 $2,000.00 $1,750.00 $1,500.00 $1,250.00 $4,500.00 $4,500.00 $4,500.00 $1,918.50 $8,300.00 $11,271.50 $15,053.60 $20,419.10 Total Liabilities & Equity $25,800.00 $30,221.50 $36,403.60 $42,487.60 Common Stock Retained Earnings Calculate Free Cash Flow (FCF) for 2022. Enter your answer in dollars and cents, truncated to the nearest cent. If FCF is negative, be sure to include the negative sign, but no "$". For example, if your answer for FCF is "-$2.567.12", enter "-2567.12". Canvas will display this as -2.567.12. Interest EBT Taxes (40%) Net Income -$500.00 -$525.00 -$755.00 -$555.00 $6,300.00 $7,075.00 $9,005.00 $12,775.00 -$2,520.00 -$2,830.00 -$3,602.00-$5,110.00 $3,780.00 $4,245.00 $5,403.00 $7,665.00 Dividends Paid Out $700.00 $1,273.50 $1,620.90 $2,299.50 Assets 2020 2021 2022 2023 Cash $2,000.00 $4,521.51 $5,203.64 $7,337.67 Accounts Receivable Inventories Current Assets Gross Plant & Equipment Less: Depreciation Net Plant & Equipment Total Assets Liabilities & Equity Accounts Payable Notes Payable Accruals Current Liabilities Long-Term Debt $8,399.98 $10,949.96 $6,000.00 $6,900.00 $9,000.00 $9,199.99 $11,199.98 $14,599.97 $17,000.00 $20,621.50 $24,803.60 $32,887.60 $12,000.00 $16,000.00 $20,000.00 $20,000.00 -$4,800.00 -$6,400.00-$8,400.00-$10,400.00 $7,200.00 $9,600.00 $11,600.00 $9,600.00 $24,200.00 $30,221.50 $36,403.60 $42,487.60 2020 $4,000.00 2021 2022 2023 $4,700.00 $7,300.00 $4,600.00 $3,000.00 $3,500.00 $6,050.00 $4,300.00 $4,000.00 $4,600.00 $4,600.00 $7,300.00 $11,000.00 $12,700.00 $15,350.00 $18,900.00 $2,000.00 $1,750.00 $1,500.00 $1,250.00 $4,500.00 $4,500.00 $4,500.00 $1,918.50 $8,300.00 $11,271.50 $15,053.60 $20,419.10 Total Liabilities & Equity $25,800.00 $30,221.50 $36,403.60 $42,487.60 Common Stock Retained Earnings Calculate Free Cash Flow (FCF) for 2022. Enter your answer in dollars and cents, truncated to the nearest cent. If FCF is negative, be sure to include the negative sign, but no "$". For example, if your answer for FCF is "-$2.567.12", enter "-2567.12". Canvas will display this as -2.567.12.