Consider the following abbreviated financial statements for Parrothead Enterpris

Question

Consider the following abbreviated financial statements for Parrothead Enterprises: PARROTHEAD ENTERPRISES 2017 and 2018 Partial Balance Sheets Assets Liabilities and Owners’ Equity 2017 2018 2017 2018 Current assets $ 1,206 $ 1,307 Current liabilities $ 482 $ 541 Net fixed assets 4,973 5,988 Long-term debt 2,628 2,795 PARROTHEAD ENTERPRISES 2018 Income Statement Sales $ 15,301 Costs 7,135 Depreciation 1,363 388 a. What is owners’ equity for 2017 and 2018? (Do not round intermediate calculations.) b. What is the change in net working capital for 2018? (Do not round intermediate calculations.) c-1. In 2018, Parrothead Enterprises purchased $2,496 in new fixed assets. How much in fixed assets did Parrothead Enterprises sell? (Do not round intermediate calculations.) c-2. In 2018, Parrothead Enterprises purchased $2,496 in new fixed assets. What is the cash flow from assets for the year? The tax rate is 21 percent. (Do not round intermediate calculations.) d-1. During 2018, Parrothead Enterprises raised $504 in new long-term debt. How much long-term debt must Parrothead Enterprises have paid off during the year? (Do not round intermediate calculations.) d-2. During 2018, Parrothead Enterprises raised $504 in new long-term debt. What is the cash flow to creditors? (Do not round intermediate calculations.)

Explanation / Answer

As per rules I am answering the first 4 subparts of the question

1: Owners equity = Current assets + fixed assets- current liabilities- long term debt

2017=1206+4,973 -482-2628= 3069

2018= 1307+5988-541-2795 =3959

2: Increase in working capital = Working capital in 2018- 2017

= (1307-541)- (1206-482)

= $42

3: Opening assets+ New assets- sold assets – depreciation = Closing assets

4973+2496-Sold fixed assets – 1363= 5988

Sold fixed assets= $1481

4: Cash flow from assets= OCf- NWC-net capital spending

OCF= EBIT+ Depreciation – Tax

Sales= 15301

Less: Costs = 7135

Depreciation = 1363

EBIT = 6803

Less: Interest = 388

PBT= 6415

Less: tax= 1347.15

Net Income= 5067.85

OCF= 6803+1363-1347.15= 6818.85

Cash flow from assets= 6818.85- 42 – (Fixed assets bought-sold)

= 6818.85- 42-(2496-1481)

= 5761.85

Related Questions

Navigate

• Browse (All)
• Browse C
• Subjects

Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.