show all work

2-71. Mraturing and forms) Calculate the free cash flows for the Cameron Company for year ended December 31, 2003, both from 29 anser and a financing perspective. Interest you resulte Comparative Balance Sheets for December 31, 2002. and December 31, 2003, for the Cameron Company 2002 2003 Cash $19.000 $ 70,000 Accounts receivable 54.000 70.000 Inventory 100.000 30,000 Prepaid expenses 10.000 10,000 Total current assets $265.000 5230,000 Plant and equipment $238.000 $300.000 Accumulated depreciation 140.000 f.000 Total assets $45.000 5465.000 Show Pre GU. CADOS Recounts payable $ 85.000 SOLDO Accrued liabilities 8.000 0.000 Total current abilities 5153,000 $100,000 Lickility Mortgage payable 50.000 Preferred stock 70.000 Common stock 205.000 205,000 Retained earnings 45,000 47000 Total debt and equity 5463.000 5465.000 Excha Rts Cameron 2003 income statement is as follows: 0 >20%. 70% exlahli Sales S204,000 Cost of sales 84.000 20.092. > 15% exclada 3 807 + + 6 0 Salam re Dr. T Pred oddi Tex Tuble CHAPTER 3 STAINS FINANCIAL STATIS, ANTRONS $190.000 0-50.000>15 So,co 75,000 > 25% 2500 - 100,000 5.00 1.00 1-336.39. 5500 Dr-- 2005-24. Condoth, 2nd, Car Tun clar prossimo 22.elv. Enter the Corpu 1.0006 Enter for Impery 23, 24 3 Res. 2.-3. I, 10,000, tl. PV.CAT. EV 2.11,735 PUT IT IN REGMODE AFTER Pad, =ly. I, ENTER Comparative Balance Sheets for December 31, 2002. and December 31, 2003. for the Cameron Company 2002 Cash $19.000 Accounts receivable 64,000 102.000 Prepaid ex 10.000 Total current $26.000 Pant and equipment $238.000 Accumulated depreciation 140.000 Total 5453000 2003 $70,000 20.000 30.000 10000 5290. DOC 5301.000 16.000 S 85.000 DO $150,000 50.000 aa $ 0.00 19.000 514,000 0 70,000 205,000 47.000 Accrued liabilities Total current liabilities Mortgage payable Preferred stock Common stock Retained carings Total det and Lietkility 205,000 45,000 5463.000 Cameron's 2003 income state Sales Cost of sales Excluso Rts is as follows: S204,000 D>201> 70/xclub 84.000 90.797 > 15% elada Boy + + To Tuble Was De Org To DAPTER TWENSTEN ATTENTE TANTS 0-50.000>15% 517 Seber-5.25 75.00 15.00 1-326.00 37 2.00 Dr-- ... T 21.CLATE> cler Caduth, 92.), Enter> Forlu 1.000 Entlampy 2 , as Res. 2.- 8.1,10,000, +/-, PV.CAT.EV = 11735 PUT IT IN REGMODE AFTER Pad, I 14. 1. ENTER Continuar Compooning mode