Question

1 Approved Answer

Posted on Oct 03, 2024

2019 5,700.0 3,534.0 2,166.0 Qash 475.0 980.8 391.2 Halifax Super Computers Inc Balance Sheet($millions ASSETS 2020 2019 Qurrent Assets 20 30 Short-term Investments 120 Cert.

2019 5,700.0 3,534.0 2,166.0 Qash 475.0 980.8 391.2 Halifax Super Computers Inc Balance Sheet($millions ASSETS 2020 2019 Qurrent Assets 20 30 Short-term Investments 120 Cert. of Deposit 10 Acounts Receivable 750 630 Inventory 1230 830 Total Qurrent Assets 2,000 1,620 Net Plant & Equipment 2.000 1.740 TOTALASSETS 4,000 3,380 LABUTI Band SHAREHOLDERS EQUITY Qurrent abilities Accounts Payable 120 60 Notes Payable 220 120 Taxes Payable 20 25 Acoued Expenses 260 235 Total Qurrent abilities 620 440 Long Term Debt First Mortgage Bonds 1,000 872 Dobenture Bonds 508 288 Total Unbilities 1,508 1,160 Equity Preferred Shares 10 10 Common Shares 340 340 Retained Earning 1,52 1,410 Total Equity 1.872 1.760 TOTALUABUTIES AND EQUITY 4,000 3,300 Halifax Super Computersing Income Statement ($millions 2020 Sales Revenues 6,000.0 Cost of Goods Sold 3,800.0 Contribution Margin 2,400.0 Operating Expenses Salaries 500.0 Wages 625.0 General/Admin 507.4 Amortization Depredation 200.0 Interest 176.0 Earnings B4 Taxes 391.6 Taxes 156.6 Earnings After tax 235.0 Preferred Dividends 1.0 Net Earnings Appliable to Commo 234.0 180.0 120.0 406.0 1624 243.6 1.0 242.6 Shares o/s 100 million til - ROAP a. Complete the 2020 Cash Flow Statement for Halifax Super Computers. (5 marks) Halifax Super Computers Cash flow Stament Operating Activities () AaBbc Aabe b. Complete the 2020 Sources and Uses Statement for Halifax Super Computers. (5 marks) Halifax Super Computers 2020 Sources and Uses of Funds 26 10X () MacBook Air L C. Complete the 2020 Cash Flow Identity Statement for Halifax Super Computers. (5 marks) Halifax Super Computers 2020 Cash Flow Identity Cash Flow from Ausets 2020 Problem 2 (14 marks) in nural cnreadsheet (the spreadsheet is incorporated in the word document) 2019 5,700.0 3,534.0 2,166.0 Qash 475.0 980.8 391.2 Halifax Super Computers Inc Balance Sheet($millions ASSETS 2020 2019 Qurrent Assets 20 30 Short-term Investments 120 Cert. of Deposit 10 Acounts Receivable 750 630 Inventory 1230 830 Total Qurrent Assets 2,000 1,620 Net Plant & Equipment 2.000 1.740 TOTALASSETS 4,000 3,380 LABUTI Band SHAREHOLDERS EQUITY Qurrent abilities Accounts Payable 120 60 Notes Payable 220 120 Taxes Payable 20 25 Acoued Expenses 260 235 Total Qurrent abilities 620 440 Long Term Debt First Mortgage Bonds 1,000 872 Dobenture Bonds 508 288 Total Unbilities 1,508 1,160 Equity Preferred Shares 10 10 Common Shares 340 340 Retained Earning 1,52 1,410 Total Equity 1.872 1.760 TOTALUABUTIES AND EQUITY 4,000 3,300 Halifax Super Computersing Income Statement ($millions 2020 Sales Revenues 6,000.0 Cost of Goods Sold 3,800.0 Contribution Margin 2,400.0 Operating Expenses Salaries 500.0 Wages 625.0 General/Admin 507.4 Amortization Depredation 200.0 Interest 176.0 Earnings B4 Taxes 391.6 Taxes 156.6 Earnings After tax 235.0 Preferred Dividends 1.0 Net Earnings Appliable to Commo 234.0 180.0 120.0 406.0 1624 243.6 1.0 242.6 Shares o/s 100 million til - ROAP a. Complete the 2020 Cash Flow Statement for Halifax Super Computers. (5 marks) Halifax Super Computers Cash flow Stament Operating Activities () AaBbc Aabe b. Complete the 2020 Sources and Uses Statement for Halifax Super Computers. (5 marks) Halifax Super Computers 2020 Sources and Uses of Funds 26 10X () MacBook Air L C. Complete the 2020 Cash Flow Identity Statement for Halifax Super Computers. (5 marks) Halifax Super Computers 2020 Cash Flow Identity Cash Flow from Ausets 2020 Problem 2 (14 marks) in nural cnreadsheet (the spreadsheet is incorporated in the word document)