Question

In: Finance

5) Ledger Properties has the following financial information:    Current Year Prior Year Revenues $ 48,915...

5) Ledger Properties has the following financial information:

   Current Year Prior Year

Revenues $ 48,915 $ 43,610

Administrative expenses 12,106    11,602

Interest expense    816 468

Cost of goods sold    29,715 26,309

Depreciation 1,408    1,387

Net fixed assets    32,711 31,984

Current liabilities    14,652    14,625

Common stock    15,000 14,000

Current assets 16,506    14,687

Long-term debt 12,200 ?

Retained earnings 7,365 4,246

Dividends paid    290    275

What is the cash flow of the firm for the current year if the tax rate is 22 percent?

A) $1,885

B) $1,042

C) $2,297

D) $2,096

E) $2,517

Solutions

Expert Solution

Answer:

Cash Flow of the Firm is Cash Flow from Assets.

Cash Flow from Assets = Operating Cash Flow – Net Capital Spending – Change in NWC

Operating Cash Flow = EBIT + Depreciation – Taxes
EBIT = Revenue – Cost of Goods Sold – Administrative Expenses – Depreciation
EBIT = $48,915 - $29,715 - $12,106 - $1,408
EBIT = $5,686

Income before Taxes = EBIT – Interest Expense
Income before Taxes = $5,686 - $816
Income before Taxes = $4,870

Taxes = $4,870 * 22% = $1,071.40

Operating Cash Flow = $5,686 + $1,408 - $1,071.40
Operating Cash Flow = $6,022.60

Net Capital Spending = Ending FA – Beginning FA + Depreciation
Net Capital Spending = $32,711 - $31,984 + $1,408
Net Capital Spending = $2,135

Change in Net Working Capital = (Ending CA – Ending CL) – (Beginning CA – Beginning CL)
Change in Net Working Capital = ($16,506 - $14,652) – ($14,687 - $14,625)
Change in Net Working Capital = $1,792

Cash Flow from Assets = $6,022.60 - $2,135 - $1,792
Cash Flow from Assets = $2,095.60
or Cash Flow from Assets = $2,096

Option D is Correct.

jeff jeffy answered 1 year ago
Next > < Previous

Related Solutions

. Ledger Properties has the following financial information: Current Year Prior Year Revenues $ 48,915 $...
. Ledger Properties has the following financial information: Current Year Prior Year Revenues $ 48,915 $ 43,610 Administrative expenses 12,106 11,602 Interest expense 816 468 Cost of goods sold 29,715 26,309 Depreciation 1,408 1,387 Net fixed assets 32,711 31,984 Current liabilities 14,652 14,625 Common stock 15,000 14,000 Current assets 16,506 14,687 Long-term debt 12,200 ? Retained earnings 7,365 4,246 Dividends paid 290 275 What is the cash flow of the firm for the current year if the tax rate is...
YYZ has the following financial information: Current Year Prior Year # Units in Beginning Inventory ?...
YYZ has the following financial information: Current Year Prior Year # Units in Beginning Inventory ?                    0   # Units Sold        570,000         580,000 # Units Manufactured (Actual)        610,000         590,000 # Units Manufactured (Budget)        640,000         600,000 Selling Price (per unit)            10.00               9.90 Variable Manufacturing Costs (per unit)              5.00               4.80 Variable Sales+Admin Costs (per unit)              1.00               1.00 Fixed Manufacturing Costs (Budget and Actual) (total)     1,600,000      1,560,000 Fixed sales+admin...
XYZhas the following financial information: Current Year Prior Year # Units in Beginning Inventory ?            ...
XYZhas the following financial information: Current Year Prior Year # Units in Beginning Inventory ?                    0   # Units Sold        570,000         580,000 # Units Manufactured (Actual)        610,000         590,000 # Units Manufactured (Budget)        640,000         600,000 Selling Price (per unit)            10.00               9.90 Variable Manufacturing Costs (per unit)              5.00               4.80 Variable Sales+Admin Costs (per unit)              1.00               1.00 Fixed Manufacturing Costs (Budget and Actual) (total)     1,600,000      1,560,000 Fixed sales+admin costs...
Given the following information: Prior Year (Budget) Prior Year (Actual) Current Year (Budget) Current Year (Actual)...
Given the following information: Prior Year (Budget) Prior Year (Actual) Current Year (Budget) Current Year (Actual) Beginning Inventory (Units) 0 0 ? ? Sales (Units) 600,000 580,000 575,000 570,000 Manufactured (Units) 600,000 590,000 640,000 610,000 Selling Price ($/unit) 9.99 9.90 9.95 10.00 Variable Manufacturing Cost ($/unit) 4.92 4.90 5.00 4.95 Total Fixed Manufacturing Costs ($) 1,584,000 1,561,000 1,625,000 1,599,531 Variable Selling Cost ($/unit) 1.00 1.01 0.99 1.00 Total Fixed SG&A Costs ($) 350,000 353,000 352,850 348,000 Other information: The manufacturer...
I need to create a balance sheet with the following information Account Current Year Prior Year...
I need to create a balance sheet with the following information Account Current Year Prior Year Cash 3,422,928 3,773,862 Balance sheet Accrued compensation and related liabilities 4,248,791 2,656,831 Balance sheet Accounts and notes receivable 52,966,361 48,883,616 Balance sheet Prepaid expenses and other current assets 13,956 33,094 Balance sheet Inventory 1,461,138 1,397,898 Balance sheet Accounts payable 2,080,892 2,657,082 Balance sheet Payable to third­party payors 400,083 321,196 Balance sheet Notes and loans payable 5,142,900 Balance sheet Other deferred credits 40,598 Balance sheet...
Given the following information: Prior Year (Budget and Actual) Current Year (Budget and Actual) Beginning Inventory...
Given the following information: Prior Year (Budget and Actual) Current Year (Budget and Actual) Beginning Inventory (Units) 0 ? Sales (Units) 600,000 575,000 Manufactured (Units) 600,000 640,000 Selling Price ($/unit) 9.90 10.00 Variable Manufacturing Cost ($/unit) 4.80 5.00 Total Fixed Manufacturing Costs ($) 1,560,000 1,600,000 Variable Selling Cost ($/unit) 1.00 1.00 Total Fixed SG&A Costs ($) 351,000 358,000 Other information: The manufacturer uses FIFO. All Variable costs are direct costs Required: Prepare an income statement for the Current Year based...
Given the following information: Prior Year (Budget and Actual) Current Year (Budget and Actual) Beginning Inventory...
Given the following information: Prior Year (Budget and Actual) Current Year (Budget and Actual) Beginning Inventory (Units) 0 ? Sales (Units) 600,000 575,000 Manufactured (Units) 600,000 640,000 Selling Price ($/unit) 9.90 10.00 Variable Manufacturing Cost ($/unit) 4.80 5.00 Total Fixed Manufacturing Costs ($) 1,560,000 1,600,000 Variable Selling Cost ($/unit) 1.00 1.00 Total Fixed SG&A Costs ($) 351,000 358,000 Other information: The manufacturer uses FIFO. All Variable costs are direct costs Required: Prepare an income statement for the Current Year based...
Mustang Motors. has the following assets, liabilities, revenues and expenses for the current year. The accounts...
Mustang Motors. has the following assets, liabilities, revenues and expenses for the current year. The accounts are listed below in alphabetical order. The company has a December 31st year end. Accounts receivable $27,000 Office equipment $59,500 Accounts payable 38,500 Office supplies 5,000 Building 45,000 Service revenue 102,000 Cash 60,000 Supplies expense 8,000 Commission expense 24,500 Utilities expense 18,500 Common stock 42,500 Wage expense 65,500 Interest payable 10,800 Deferred revenue 8,200 Land 40,000 Beginning retained earnings was $154,000 and dividends were...
Starbucks Corporation reported the following geographical segment revenues for a recent and a prior fiscal year:...
Starbucks Corporation reported the following geographical segment revenues for a recent and a prior fiscal year: Recent Year (in millions, rounded) Prior Year (in millions, rounded) Americas $9,904 $7,974 China/Asia Pacific 2,396 1,130 Channel Development* 1,731 1,546 EMEA** 1,217 1,295 Other 2,100 1,675 Total $17,348 $13,620 *Sells packaged coffee and teas globally **Europe, Middle East, and Africa a. Prepare a horizontal analysis of the segment data using the prior year as the base year. Round all percents to one decimal...
The current year and prior-year balance sheet of NCA show the following account balance: current year...
The current year and prior-year balance sheet of NCA show the following account balance: current year prior year Supplies $4000 $6500 Unearned Revenue $8400 $8000 During the current year, NCA $13300 of supplies expense and received $8700 of cash for services to be performed later. Required: Using the ledger accounts, determine NCA's supplies expense and service revenue for the current year.
ADVERTISEMENT
Subjects
ADVERTISEMENT
Latest Questions
ADVERTISEMENT