Answered step by step
Verified Expert Solution
Question
1 Approved Answer
please fill in yellow squares and show the math. begin{tabular}{|c|c|c|c|c|c|c|c|c|c|c|c|c|} hline 4 & A & - & c & D & E & f &
please fill in yellow squares and show the math.
\begin{tabular}{|c|c|c|c|c|c|c|c|c|c|c|c|c|} \hline 4 & A & - & c & D & E & f & 6 & M & 1 & 1 & k & t \\ \hline 1 & & & & & & & & & & & & \\ \hline 2 & & & & & zorea & 20194 & 2020n & & 2002 & & ande & \\ \hline 3 & Revenuer & & & & 810,959 & 503.250 & 826,456 & & 77,48 & & & \\ \hline 4 & Cost of eosds yold & & & & 289.016 & 433,959 & 395,409 & 362,831 & 344,651 & & & \\ \hline 5 & SGSA and other indiract expenses & & & & 54,664 & $2,70 & 78,477 & 148,395 & 134040 & & & \\ \hline 6 & Accounts receivable & & & & 95,253 & 87,715 & 76,241 & BS,366 & 65,24 & 111.796 & & \\ \hline 7 & Irventery & & & & 39,774 & x,098 & 62,720 & 75,542 & n2n0 & & & \\ \hline 8 & PPSF & & & & 114,615 & 13,202 & 130,25 & 143,696 & 153,134 & & & \\ \hline 9 & Accourts payablo & & & & 17,744 & 19,008 & 15,599 & 27,03 & 50,346 & 27,743 & 40,618 & \\ \hline 10 & Total liabilties: & & & & 482,501 & 425,307 & 495,533 & 482,509 & S47, 197 & 3271 & 41,800 & \\ \hline 11 & Toeal equity & & & & 344,563 & 344,788 & 431,559 & 259,509 & 734,149 & 490714 & 60,159 & \\ \hline 12 & Depreciation & & & & 15,765 & 57,115 & 51,4n2 & 7,155 & 14.545 & & & \\ \hline 13 & carco & & & & n & m & 77 & m & n & 37257 & 3t,ase & \\ \hline 14 & Wordere capital fundire ead (in din) & & & & m & m & 77 & n & & & & \\ \hline 15 & Asset tumover & & & & & ? & m & m & 7? & & & \\ \hline 38 & & & & & & & & & & & & \\ \hline 39 & Arumptions A Supgertine Work & & & & 2019 & 20194 & 20204 & 20214 & & & & \\ \hline \end{tabular} X5. Use the assumptions described in the table when modeling items that are not computed as totals or subtotals. or that are not comnutar using informstion s...ilahin fe....L..... \begin{tabular}{|c|c|c|c|c|c|c|c|c|c|c|c|c|} \hline 4 & A & - & c & D & E & f & 6 & M & 1 & 1 & k & t \\ \hline 1 & & & & & & & & & & & & \\ \hline 2 & & & & & zorea & 20194 & 2020n & & 2002 & & ande & \\ \hline 3 & Revenuer & & & & 810,959 & 503.250 & 826,456 & & 77,48 & & & \\ \hline 4 & Cost of eosds yold & & & & 289.016 & 433,959 & 395,409 & 362,831 & 344,651 & & & \\ \hline 5 & SGSA and other indiract expenses & & & & 54,664 & $2,70 & 78,477 & 148,395 & 134040 & & & \\ \hline 6 & Accounts receivable & & & & 95,253 & 87,715 & 76,241 & BS,366 & 65,24 & 111.796 & & \\ \hline 7 & Irventery & & & & 39,774 & x,098 & 62,720 & 75,542 & n2n0 & & & \\ \hline 8 & PPSF & & & & 114,615 & 13,202 & 130,25 & 143,696 & 153,134 & & & \\ \hline 9 & Accourts payablo & & & & 17,744 & 19,008 & 15,599 & 27,03 & 50,346 & 27,743 & 40,618 & \\ \hline 10 & Total liabilties: & & & & 482,501 & 425,307 & 495,533 & 482,509 & S47, 197 & 3271 & 41,800 & \\ \hline 11 & Toeal equity & & & & 344,563 & 344,788 & 431,559 & 259,509 & 734,149 & 490714 & 60,159 & \\ \hline 12 & Depreciation & & & & 15,765 & 57,115 & 51,4n2 & 7,155 & 14.545 & & & \\ \hline 13 & carco & & & & n & m & 77 & m & n & 37257 & 3t,ase & \\ \hline 14 & Wordere capital fundire ead (in din) & & & & m & m & 77 & n & & & & \\ \hline 15 & Asset tumover & & & & & ? & m & m & 7? & & & \\ \hline 38 & & & & & & & & & & & & \\ \hline 39 & Arumptions A Supgertine Work & & & & 2019 & 20194 & 20204 & 20214 & & & & \\ \hline \end{tabular} X5. Use the assumptions described in the table when modeling items that are not computed as totals or subtotals. or that are not comnutar using informstion s...ilahin fe....L Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started