Question

In: Finance

Use the following information for Taco Swell, Inc., (assume the tax rate is 21 percent):   ...

Use the following information for Taco Swell, Inc., (assume the tax rate is 21 percent):

  

2017 2018
  Sales $ 25,049 $ 19,278
  Depreciation 2,546 2,654
  Cost of goods sold 6,540 6,901
  Other expenses 1,462 1,263
  Interest 1,195 1,410
  Cash 8,761 9,757
  Accounts receivable 11,658 13,992
  Short-term notes payable 1,844 1,811
  Long-term debt 29,570 35,654
  Net fixed assets 73,160 78,120
  Accounts payable 6,371 7,150
  Inventory 20,713 22,032
  Dividends 2,829 2,484


For 2018, calculate the cash flow from assets, cash flow to creditors, and cash flow to stockholders. (A negative answer should be indicated by a minus sign. Do not round intermediate calculations and round your answers to 2 decimal places, e.g., 32.16.)

Solutions

Expert Solution

Answer:

EBT = Sales – Cost of Goods Sold – Depreciation – Other Expenses – Interest
EBT = $19,278 - $6,901 - $2,654 - $1,263 - $1,410
EBT = $7,050

Net Income = EBT – EBT * tax rate
Net Income = $7,050 - $7,050 *21%
Net Income = $7,050 - $1,480.5
Net Income = $5,569.5

Operating Cash Flow = Net Income + Depreciation
Operating Cash Flow = $5,569.5 + $2,654
Operating Cash Flow = $8,223.5

Beginning Working Capital = Current Assets – Current Liabilities
Beginning Working Capital = ($8,761 + $11,658 + $20,713) – ($1,844 + $6,371)
Beginning Working Capital = $41,132 - $8,215
Beginning Working Capital = $32,917

Ending Working Capital = Current Assets – Current Liabilities
Ending Working Capital = ($9,757 + $13,992 + $22,032) – ($1,811 + $7,150)
Ending Working Capital = $45,781 + $8,961
Ending Working Capital = $54,742

Net Change in Working Capital = Ending Working Capital – Beginning Working Capital
Net Change in Working Capital = $54,742 - $32,917
Net Change in Working Capital = $21,825

Change in Fixed Assets = Ending Fixed Assets – Beginning Fixed Assets
Change in Fixed Assets = $78,120 - $73,160
Change in Fixed Assets = $4,960

Cash Flow from Assets = Operating Cash Flow – Change in Net Working Capital - Change in Fixed Assets
Cash Flow from Assets = $8,223.5 - $21,825 - $4,960
Cash Flow from Assets = -$18,561.5

Cash flow to Creditors = Interest – Ending long term debt + Beginning Long term Debt
Cash Flow to Creditors = $1,410 - $35,654 + $29,570
Cash Flow to Creditors = -$4,674

Cash flow to Stockholders = Dividend paid
Cash flow to Stockholders = $2,484

jeff jeffy answered 5 months ago
Next > < Previous

Related Solutions

Use the following information for Taco Swell, Inc., (assume the tax rate is 21 percent):   ...
Use the following information for Taco Swell, Inc., (assume the tax rate is 21 percent):    2017 2018   Sales $ 21,049 $ 19,038   Depreciation 2,466 2,574   Cost of goods sold 6,140 6,821   Other expenses 1,406 1,223   Interest 1,155 1,370   Cash 8,721 9,517   Accounts receivable 11,578 13,752   Short-term notes payable 1,764 1,731   Long-term debt 29,330 35,454   Net fixed assets 72,976 77,880   Accounts payable 6,323 6,910   Inventory 20,577 21,952   Dividends 2,429 2,404 For 2018, calculate the cash flow from assets, cash flow...
Use the following information for Taco Swell, Inc., (assume the tax rate is 21 percent): 2017...
Use the following information for Taco Swell, Inc., (assume the tax rate is 21 percent): 2017 2018 Sales $ 16,549 $ 18,498 Depreciation 2,376 2,484 Cost of goods sold 5,690 6,731 Other expenses 1,353 1,178 Interest 1,110 1,325 Cash 8,676 9,247 Accounts receivable 11,488 13,482 Short-term notes payable 1,674 1,641 Long-term debt 29,060 35,229 Net fixed assets 72,770 77,610 Accounts payable 6,269 6,640 Inventory 20,424 21,862 Dividends 1,979 2,314 Prepare a balance sheet for this company for 2017 and 2018....
Use the following information for Taco Swell, Inc., (assume the tax rate is 23 percent):   ...
Use the following information for Taco Swell, Inc., (assume the tax rate is 23 percent):    2017 2018   Sales $ 17,073 $ 16,236   Depreciation 1,771 1,846   Cost of goods sold 4,529 4,817   Other expenses 1,001 879   Interest 850 981   Cash 6,232 6,796   Accounts receivable 8,150 9,757   Short-term notes payable 1,280 1,257   Long-term debt 20,650 24,911   Net fixed assets 51,130 54,603   Accounts payable 4,560 4,974   Inventory 14,470 15,398   Dividends 1,500 1,728    Prepare a balance sheet for this company for 2017...
Use the following information for Taco Swell, Inc., (assume the tax rate is 24 percent):   ...
Use the following information for Taco Swell, Inc., (assume the tax rate is 24 percent):    2017 2018   Sales $ 24,549 $ 19,248   Depreciation 2,536 2,644   Cost of goods sold 6,490 6,891   Other expenses 1,455 1,258   Interest 1,190 1,405   Cash 8,756 9,727   Accounts receivable 11,648 13,962   Short-term notes payable 1,834 1,801   Long-term debt 29,540 35,629   Net fixed assets 73,137 78,090   Accounts payable 6,365 7,120   Inventory 20,696 22,022   Dividends 2,779 2,474 For 2018, calculate the cash flow from assets, cash flow...
Use the following information for Taco Swell, Inc., (assume the tax rate is 22 percent):   ...
Use the following information for Taco Swell, Inc., (assume the tax rate is 22 percent):    2017 2018   Sales $ 18,573 $ 17,136   Depreciation 1,801 1,876   Cost of goods sold 4,679 4,847   Other expenses 1,016 894   Interest 865 996   Cash 6,277 6,886   Accounts receivable 8,180 9,847   Short-term notes payable 1,310 1,287   Long-term debt 20,740 24,986   Net fixed assets 51,196 54,693   Accounts payable 4,608 5,064   Inventory 14,521 15,428   Dividends 1,650 1,758    Prepare a balance sheet for this company for 2017...
Use the following information for Taco Swell, Inc., (assume the tax rate is 34 percent):   ...
Use the following information for Taco Swell, Inc., (assume the tax rate is 34 percent):    2010 2011   Sales $ 11,573 $ 12,936   Depreciation 1,661 1,736   Cost of goods sold 3,979 4,707   Other expenses 946 824   Interest 776 926   Cash 6,067 6,466   Accounts receivable 8,034 9,427   Short-term notes payable 1,171 1,147   Long-term debt 20,320 24,636   Net fixed assets 50,888 54,273   Accounts payable 4,384 4,644   Inventory 14,283 15,288   Dividends 1,411 1,618    Prepare a balance sheet of this company for 2010...
Use the following information for Taco Swell, Inc., (assume the tax rate is 30 percent): 2014...
Use the following information for Taco Swell, Inc., (assume the tax rate is 30 percent): 2014 2015 Sales $ 17,073 $ 16,236 Depreciation 1,771 1,846 Cost of goods sold 4,529 4,817 Other expenses 1,001 879 Interest 850 981 Cash 6,232 6,796 Accounts receivable 8,150 9,757 Short-term notes payable 1,280 1,257 Long-term debt 20,650 24,911 Net fixed assets 51,130 57,120 Accounts payable 4,560 4,974 Inventory 14,470 15,398 Dividends 1,500 1,728 For 2015, calculate the cash flow from assets, cash flow to...
Use the following information for Taco Swell, Inc., (assume the tax rate is 34 percent): 2010...
Use the following information for Taco Swell, Inc., (assume the tax rate is 34 percent): 2010 2011 Sales $ 11,573 $ 12,936 Depreciation 1,661 1,736 Cost of goods sold 3,979 4,707 Other expenses 946 824 Interest 776 926 Cash 6,067 6,466 Accounts receivable 8,034 9,427 Short-term notes payable 1,171 1,147 Long-term debt 20,320 24,636 Net fixed assets 50,888 54,273 Accounts payable 4,384 4,644 Inventory 14,283 15,288 Dividends 1,411 1,618 Prepare a balance sheet of this company for 2010 and 2011....
Problem 2-21 Financial Statements [LO1] Use the following information for Taco Swell, Inc., (assume the tax...
Problem 2-21 Financial Statements [LO1] Use the following information for Taco Swell, Inc., (assume the tax rate is 21 percent):    2017 2018   Sales $ 16,073 $ 15,636   Depreciation 1,751 1,826   Cost of goods sold 4,429 4,797   Other expenses 991 869   Interest 840 971   Cash 6,202 6,736   Accounts receivable 8,130 9,697   Short-term notes payable 1,260 1,237   Long-term debt 20,590 24,861   Net fixed assets 51,086 54,543   Accounts payable 4,528 4,914   Inventory 14,436 15,378   Dividends 1,400 1,708    Prepare a balance sheet...
Use the following information for Ingersoll, Inc., (assume the tax rate is 30 percent):    2013...
Use the following information for Ingersoll, Inc., (assume the tax rate is 30 percent):    2013 2014   Sales $ 12,073 $ 13,236   Depreciation 1,671 1,746   Cost of goods sold 4,029 4,717   Other expenses 951 829   Interest 800 931   Cash 6,082 6,496   Accounts receivable 8,050 9,457   Long-term debt 20,350 24,661   Net fixed assets 50,910 54,303   Accounts payable 5,580 5,831   Inventory 14,300 15,298   Dividends 1,000 1,628    Prepare a balance sheet for this company for 2013 and 2014. (Do not round intermediate...
ADVERTISEMENT
Subjects
ADVERTISEMENT
Latest Questions
ADVERTISEMENT