Question 17 5 pts Calculate the cash flow from assets for 2021e. (USE SUPPLEMENTAL FILE) $76,123 $169,487 $153,621 $238.994 Summary Income Statement 2018e 2019e 475,411 $ 485,9206 2020e 510,617 $ 2021e 550,720 Total Revenue vlor yvior Operating Expenses Compensation of Officers Salaries Employee Benefits Repairs & Maintenance Rent Expense Taxes and Licenses Depreciation Advertising Other Total Operating Expenses Operating Income Interest Pre-tax Net Income Taxes Net Income 89,798 $ 134,296 $ 4,848 $ 65 $ 11,100 $ 17,818 $ 25 12,578 $ 63,6765 334,181 $ 141,230 $ $ $ $ $ $ $ $ $ $ $ 117,745 $ 134,119 $ 6,233 $ 75$ 11,100 $ 19,991 $ 3,657 $ 12,940 $ 66,8595 372, 7195 113,2015 80,244 $ 143,111 $ 5,516 $ 50 $ 11,200 $ 17,909 $ 5,816 $ 13,954 $ 72,821 $ 350,6215 159,996 5 for D 54,889 140,410 4,127 250 12,300 15,600 3,512 12,036 75,047 318,171 232,549 02L1.p D2L1.p $ $ 49585 136,272 $ 5,313 $ 107,8885 4,0725 155,924 3,533 229,015 42 2445 94,028 5 3345 74,443 $ 48.336 $ 107,588 $ 20.995 158,021 D2L.DE GE2 Disea $ 2021e Summary Balance Sheet 2018e 2019e 2020e Assets SI Cash 21,9915 16,911 5 18,239 $ Receivables 23,680S 4,3855 S Current Assets $ 45,671 $ 21,296 $ 18,239 $ Net Buldings & Other Depreciable Assets $ 2, 1985 16,541 5 10,725 $ Net Intangble Assets $ 68,4695 62,250 $ 56,031 $ Other Assets $ 2755 2755 275 Total Assets 5 116,613 100,3625 85,270 5 23,479 1.571 25,049 7,212 50,238 ACH 82,500 le hayes tonde 194 5 5525 7363 (1.066) 678 (388) Labies and Equty Accounts Payable Other Current Liabilities Current Liabilities Loans From Shareholders Mortgages, Notes, Bonds Payable Other Labitles Captal Stock Retaned Earnings Total Labities and SE $ $ $ 5 $ 7,6305 2775 7,907 $ $ 81,4025 126 5 3,813 $ 23/365 S 116,613 S 4,889 $ 5 5,692 14,3605 62,795 126 $ 3,8135 3.5765 100,3625 44,003 53,630 s 126 5 3,813 5 26.9655 85,270 5 3,813 35,071 B2,500 $