I need help in the Statement of Cash flow for 2020 and Pro Forma calculations.

Sky Watchers Ltd. Sky Watchers Ltd. (SWL) is a manufacturer of telescopes and binoculars, offering products to amateurs and profes- sionals. The company has experienced significant growth in the past five years due to an increase in the popularity of star gazing, combined with an effective branding campaign and enhanced distribution network. The company has applied to the Bank of Winnipeg for a $1-million long-term loan in order to finance further expansion plans. Specifically, the funds would be used to purchase additional capital assets. SWL's application and financial statements have been provided to Peter Sparks, a newly hired junior analyst with the Bank of Winnipeg. Peter has been asked by his supervisor, Maria Simms, to conduct a preliminary review of SWL's financial statements and determine whether SWL should proceed further into a more detailed analysis. Maria has asked Peter to document his recommendation and supporting analysis in a report that will be maintained in SWL's file. MARIA: "SWL has provided us with a copy of their most recent statement of financial position and income statement (Exhibit 1). I know that this may not be enough to make the final decision, but it should be more than enough for you to get started." PETER: "Yes, I can obtain much information from these two statements." MARIA: "Okay, that's great. I took a quick look at the statement of financial position and am wondering what has caused the change in cash. Cash is needed to pay back the loan. Although I haven't done any rigorous analy- sis, it is a bit concerning to see the cash decline by such a large amount." PETER: "I can definitely look into the decrease in cash." MARIA: "It may also be useful to give some thought to what the statement of financial position may look like if the loan is approved. Historical statements are fine, but they will not be able to provide you with this informa- tion. Additional information on the use of the loan is provided in Exhibit II.** Peter: "That is a great point. I will take this into consideration." MARIA: "Alright. Let me know if I can be of any further assistance. I look forward to reading your report. If you recommend to proceed with future due diligence, can you prepare a list of additional information that would be useful in making our final decision?" PETER: "Yes, I can most certainly do that. I will get started right away." Peter is excited about his first assignment and wants to impress Maria. Peter begins to conduct some preliminary research by searching the bank's database for industry comparables. Peter has located various industry ratios that can be used as a benchmark (Exhibit III). Required Assume the role of Peter and prepare the report. Exhibit I Financial Statements Sky Watchers Ltd. Statement of Financial Position 2020 2019 As at December 31 Assets Current Cash Marketable securities Accounts receivable Inventory Prepaid expenses $ 35,359 145,780 223,450 425,770 17,500 847,859 $ 134,550 457,206 174,930 355,790 19,500 1,141,976 Property, plant, and equipment, net 2,956,950 3,804,809 2,492,655 3,634,631 Liabilities and shareholders' equity Current Accounts payable Accrued and other liabilities Current portion of long-term debt 294,305 237,595 375,900 907,800 95,700 244,760 345,900 686,360 1,280,330 1,601,500 Long-term debt Common shares (50,000 outstanding) Retained earnings 595,817 1,020,862 1,616,679 $3,804,809 595,817 750,953 1,346,771 $3,634,631 Exhibit I Financial Statements (Continued) Sky Watchers Ltd. Income Statement For the year ended December 31 2020 Sales $2,975,990 Cost of sales 1,368,955 Gross profit 1,607,035 2019 $2,575,990 1,184,955 1,391,035 Expenses Amortization General and administrative Marketing and sales Interest expense Office expense Wages and benefits, administration Total operating expenses Operating income Gain (losses) on marketable securities Impairment loss on capital assets Income (loss) before taxes Provision for (benefit from) income taxes Net income 155,490 134,500 175,680 76,820 295,980 315,000 1,153,470 125,490 102,800 155,600 96,090 255,000 315,000 1,049,980 453,565 25,475 0 341,055 9,800 0 350,855 98,239 252,615 479,040 134,131 344,909 Opening balanceretained earnings Net income Dividends Closing balance-retained earnings 750,953 344,909 75,000 $1,020,862 573,338 252,615 75,000 $ 750,953 Exhibit II Information About the Use of the Loan a The loan will be used to purchase $1 million in additional capital assets. The additional assets will result in an increase in revenues of 20%. The loan will bear interest at 6%. Principal payments of $200,000 per annum will be required. The company will withhold any dividend payment during the foreseeable future in order to support the debt-to-equity ratio. The capital assets are expected to have a useful life of 15 years with no residual value. All other fixed expenses are expected to remain consistent. The existing loan will require a principal payment of approxi- mately $375,900 during the upcoming fiscal year. The payment for the following fiscal year is expected to be $300,000. Accounts receivable, inventory, prepaid expense, and accounts payable will all increase by 40% as a result of the increased sales. The marketable securities will be converted to cash at the beginning of the year. Exhibit III Industry Benchmark Ratios Ratio Industry Average 2020 1 2 3 15.0% 8.0% 7.0% $ 4.40 75.0% 4 5 6 7 10.0% 2.00 8 9 7.0% 1.00 0.75 10 Profitability Return on equity Return on assets Financial leverage percentage Earnings per share Quality of income Profit margin Fixed asset turnover Tests of liquidity Cash ratio Current ratio Quick ratio Receivable turnover Average days in accounts receivable Payable turnover Average days in accounts payable Inventory turnover Average days in inventory Solvency and equity position Times interest eamed Cash coverage Debt to equity ratio Miscellaneous Book value per share 11 12 13 14 13.00 28.08 19.00 19.21 6.50 15 16 56.15 17 5.40 6.30 18 19 1.35 20 $29.00