create an operating cash flow for each year

cash flow from assets for 2021

cash flow to creditors for 2021

cash flow to stockholders for 2021

2020 2021 Cost of goods sold $306,726 $387,290 Cash 44,261 66,870 86,590 97,871 18,824 21576 Depreciation Interest expense Seling and administrative Accounts payable Net fixed assets 60,322 78,732 31,423 53.181 382,014 465,426 Sales 601,729 733,469 Accounts receivable 31,363 40,681 35,654 38,929 Notes payable Long-term debt Inventory 192.827 210,408 60,382 81,209 New equity 0 23,400 Sunset Boards currently pays out 40 percent of net income as dividends to Tad and the other original investors, and it has a 21 percent tax rate. You are Christina's assistant, and she has asked you to prepare the following