Explore BrainMass
Share

# Calculating Owners' Equity, Net Working Capital, Fixed Assets, Long Term Debt, and Cash Flow to Creditors

This content was STOLEN from BrainMass.com - View the original, and get the already-completed solution here!

Consider the following abbreviated financial statements for Parrothead Enterprises:

PARROTHEAD ENTERPRISES
2010 and 2011 Partial Balance Sheets
Assets Liabilities and Owners' Equity
2010 2011 2010 2011
Current assets \$ 954 \$ 1,024 Current liabilities \$ 390 \$ 419
Net fixed assets 3,857 4,616 Long-term debt 2,041 2,217

PARROTHEAD ENTERPRISES
2011 Income Statement
Sales \$ 12,720
Costs 6,060
Depreciation 1,080
Interest paid 200

a. What is owners' equity for 2010 and 2011?

Owners' equity 2010 \$
Owners' equity 2011 \$

b. What is the change in net working capital for 2011?

Change in NWC \$

c-1
In 2011, Parrothead Enterprises purchased \$1,895 in new fixed assets. How much in fixed assets did Parrothead Enterprises sell?

Fixed assets sold \$

c-2
In 2011, Parrothead Enterprises purchased \$1,895 in new fixed assets. What is the cash flow from assets for the year? (The tax rate is 35 percent.)

Cash flow from assets \$

d-1
During 2011, Parrothead Enterprises raised \$410 in new long-term debt. How much long-term debt must Parrothead Enterprises have paid off during the year?

Debt retired \$

d-2
During 2011, Parrothead Enterprises raised \$410 in new long-term debt. What is the cash flow to creditors?

Cash flow to creditors \$

© BrainMass Inc. brainmass.com October 25, 2018, 8:40 am ad1c9bdddf
https://brainmass.com/math/consumer-mathematics/calculations-with-financial-statements-548218

#### Solution Preview

a.
Total assets 2010 = \$954 + 3,857 = \$4,811
Total liabilities 2010 = \$390 + 2,041 = \$2,431
Owners' equity 2010 = \$4,811 - 2,431 = \$2,380

Total assets 2011 = \$1,024 + 4,616 = \$5,640
Total liabilities 2011 = \$419 + 2,217 = \$2,636
Owners' equity 2011 = \$5,640 - 2,636 = \$3,004

b.
NWC 2010 = CA10 - CL10 = ...

#### Solution Summary

The following problem helps calculate owner's equity, net working capital, fixed assets, long-term debt and cash flow to creditors.

\$2.19
See Also This Related BrainMass Solution

## Finance: total current assets, net fixed assets, retained earnings balance, cash flow

23. Winslow Enterprises has total assets of \$11,700, net working capital of \$1,400, owner's equity of \$5,000 and long-term debt of \$3,500. What is the value of the current assets?

24. Gladstone, Inc., has net working capital of \$4,300, long-term debt of \$8,200, total debt of \$10,100, and owners' equity of \$12,000. What is the value of Gladstone's net fixed assets?

25. Fields and Flowers had beginning retained earnings of \$63,100. During the year, the company reported sales of \$127,800, costs of \$89,900, depreciation of \$11,200, dividends of \$2,800, and interest paid of \$3,400. The tax rate is 35%. What is the retained earnings balance at the end of the year?

26. Grunzel Potters, Inc., has net working capital of \$2,100, net fixed assets of \$23,600, current liabilities of \$1,800, and long-term debt of \$14,700. What is the value of the shareholders' equity?

27. Michaela's has cash of \$900 and accounts receivable of \$1,300. The inventory cost \$4,200 and can be sold today for \$6,100. The fixed assets were purchased at a cost of \$42,800 of which \$18,300 has been depreciated. The fixed assets can be sold today for \$19,500. What is the total book value of the assets of Michaela's?

28. The financial statements of Bruce's Antiques reflects cash of \$21,300, collectible accounts receivable of \$37,700, accounts payable of \$45,900, inventory of \$63,300, long-term debt of \$80,000, and net fixed assets of \$123,400. The firm estimates that if they wanted to cease operations today that they could sell the inventory for \$48,000 and the fixed assets for \$99,000. What is the market value of the assets?

29. Buster's Brooms owes \$36,485 in tax on a taxable income of \$136,500. The company has determined that they will owe \$38,435 in tax if their taxable income rises to \$141,500. What is the marginal tax rate at this level of income?

30. Winston and Sons, Inc., has an operating cash flow of \$141,200, depreciation expense of 89,300, and taxes paid of \$76,100. A partial listing of their balance sheet accounts is as follows:
Beginning Balance Ending Balance
Current assets \$146,800 \$132,700
Net fixed assets \$989,400 \$909,400
Current liabilities \$121,600 \$138,700
Long-term debt \$888,000 \$862,500

What is the amount of Winston and Sons' cash flow from assets?

31. Bruceton Enterprises has net sales of \$982,500 and costs of \$789,100. The depreciation expense is \$124,700 and the interest paid is \$23,100. What is the amount of the firm's operating cash flow if the tax rate is 34 percent?

32. The Jones Brothers paid \$123,600 in interest over the year, along with \$88,000 in dividends. The company issued \$130,000 of stock and \$50,000 of new debt. During the year, the company reduced the balance due on the old debt by \$435,000. What is the amount of the cash flow to creditors for the year?

33. Eight months ago, the ABC Co. repurchased \$125,000 of its common stock. The company pays regular dividends totaling \$24,000 per quarter. What is the amount of the cash flow to stockholders for the past year?

View Full Posting Details