TACO WELL INC. | ||||
INCOME STATEMENT | 2017 | 2018 | ||
Sales | $ 13,073 | 13836 | ||
COGS | $ 4,129 | 4737 | ||
Other Expeneses | $ 961 | 839 | ||
Dpreciation | $ 1,691 | 1766 | ||
EBIT | $ 6,292 | $ 6,494 | ||
Interest | $ 810 | 941 | ||
EBT | $ 5,482 | $ 5,553 | ||
Taxes @ 23% | $ 1,260.86 | $ 1,277.19 | ||
Net Income | $ 4,221.14 | $ 4,275.81 | ||
Dividends | $ 1,100.00 | $ 1,648.00 | ||
addittiona to RE | $ 3,121.14 | $ 2,627.81 | ||
TACO WELL INC. | ||||
BALANCE SHEET | AMOUNT | AMOUNT | ||
ASSETS | 2017 | 2018 | ||
CURRENT ASSETS: | ||||
Cash | $ 6,112 | $ 6,556 | ||
Account Receivable | $ 8,070 | $ 9,517 | ||
Inventory | $ 14,334 | $ 15,318 | ||
FIXED ASSETS: | ||||
Net Fixed Assets | $ 50,954 | $ 54,363 | ||
TOTAL OF ASSETS | $ 79,470 | $ 85,754 | ||
LIABILITIES & SHAREHOLDER'S EQUITY | AMOUNT | AMOUNT | ||
2017 | 2018 | |||
LIABILITIES: | ||||
Account Payable | $ 4,432 | $ 4,734 | ||
Short Term Notes Payable | $ 1,200 | $ 1,177 | ||
Long Term Debt | $ 5,632 | $ 5,911 | ||
SHAREHOLDER'S EQUITY | ||||
Common Shareholder's Equity (Bal. Fingure) | $ 70,716.86 | $ 77,215.19 | ||
Accumulated Retained Earnings | $ 3,121.14 | $ 2,627.81 | ||
TOTAL OF LIABILITES & SAHREHOLDER'S EQUITY | $ 79,470 | $ 85,754 | ||
Use the following information for Taco Swell, Inc., (assume the tax rate is 23 percent) 2017...
Use the following information for Taco Swell, Inc., (assume the tax rate is 21 percent): 2017 $ 16,073 1,751 4,429 991 840 6,202 Sales Depreciation Cost of goods sold Other expenses Interest Cash Accounts receivable Short-term notes payable Long-term debt Net fixed assets Accounts payable Inventory Dividends 2018 $ 15,636 1.826 4,797 869 971 6,736 9,697 1,237 24,861 54,543 4,914 15,378 1,708 1,260 20,590 51,086 4,528 14,436 1,400 Prepare a balance sheet for this company for 2017 and 2018. (Do...
Use the following information for Taco Swell, Inc., (assume the tax rate is 22 percent): 2017 2018 Sales $ 14,573 $ 14,736 Depreciation 1,721 1,796 Cost of goods sold 4,279 4,767 Other expenses 976 854 Interest 825 956 Cash 6,157 6,646 Accounts receivable 8,100 9,607 Short-term notes payable 1,230 1,207 Long-term debt 20,500 24,786 Net fixed assets 51,020 54,453 Accounts payable 4,480 4,824 Inventory 14,385 15,348 Dividends 1,250 1,678 Prepare a balance sheet for this company for 2017...
Use the following information for Taco Swell, Inc., (assume the tax rate is 24 percent): Sales Depreciation Cost of goods sold Other expenses Interest Cash Accounts receivable Short-term notes payable Long-term debt Net fixed assets Accounts payable Inventory Dividends 2017 2018 $ 19,573 $ 17,736 1,821 1,896 4,779 4,867 1,026 904 875 1,006 6,307 6,946 8,200 9,907 1,330 1,307 20,800 25,036 51,240 54,753 4,640 5,124 14,555 15,448 1,750 1,778 Prepare a balance sheet for this company for 2017 and 2018....
Use the following information for Taco Swell, Inc, (assume the tax rate is 21 percent evi 2017 ."2018-tel Sales Depreciation Cost of goods sold Other expenses Interest $18,073 $16,836 1,791 1,866 4,837 ,011 889 991 6,2626,856 4,629 860 Cash Accounts receivable 8,170 9,817 Short-term notes 1,300 1,277 payable Long-term debt Net fxed assets Accounts payable4,592 5,034 Inventory Dividend:s 20,710 24,961 51174 54,663 14,504 15,418 1,6001,748 Prepare an income statement for this company for 2017 and 2018. (Do not round intermediate...
Use the following information for Taco Swe Inc., (assume the tax rate is 21 percent) 2017 2018 16,073 $15,636 1,826 Sales Depreciation Cost of goods sold 4,429 4,797 Other expenses Interest Cash Accounts receivable 8,1309,697 Short-term notes 1,751 991 840 6,202 869 971 6,736 1,260 1,237 payable Long-term debt Net fixed assets Accounts payable Inventory Dividends 20,590 24,861 51,086 54,543 4,914 14,436 15,378 1,708 4,528 1,400 Prepare a balance sheet for this company for 2017 and 2018. (Do not round...
Use the following information for Taco Swel, Inc., (assume the tax rate is 22 percent): 2017 2018 $ 14,573 $ 14,736 1,721 ,796 Sales Depreciation Cost of goods sold 4,279 4,767 Other expenses Interest Cash Accounts receivable 8,100 9,607 Short-term notes 854 956 6,157 6,646 976 825 1,230 1,207 payable Long-term debt Net fixed assets Accounts payable Inventory Dividends 20,500 24,786 51,020 54,453 4,480 4,824 14,385 15,348 ,250 1,678 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): 2017 2018 Sales $26,049 $ 19,338 Depreciation 2,566 2,674 Cost of goods sold 6,640 6,921 Other expenses 1,476 1,273 Interest 1,205 1,420 Cash 8,771 9,817 Accounts receivable 11,678 14,052 Short-term notes 1,864 1,831 payable Long-term debt 29,630 35,704 Net fixed assets 73,206 78,160 Accounts payable 6,383 7,210 Inventory 20,747 22,052 Dividends 2,929 2,504 For 2018, calculate the cash flow from assets, cash flow to creditors,...
Use the following information for Taco Swell, Inc., (assume the tax rate is 21 percent) 2017 2018 $17,049 $ 18,798 Sales Depreciation 2,386 2,494 5,740 6,741 Cost of goods sold Other expenses 1,350 1,183 1,115 1,330 8,681 9,277 Accounts receivable 11,49813,512 Interest Cash Short-term notes 1,684 1,651 payable Long-term debt Net fixed assets Accounts payable Inventory Dividends 29,090 35,254 72,792 77,640 6,2756,670 20,441 21,872 2,0292,324 For 2018, calculate the cash flow from assets, cash flow to creditors, and cash flow...
Use the following Information for Taco Swell, Inc, (assume the tax rate is 21 percent 2017 2018 17049 $ 18,798 2,386 2,494 Sales Depreciation Cost of goods sold5,740 6,741 Other expenses50 1183 Interest Cash Accounts receivable 11,498 13,512 Short-term notes 5 1,330 8,681 9,277 1,684 1,651 29,090 35,254 payable Long-term debt Net fixed assets 72,792 77640 Accounts payable6,2756,670 Inventory Dividends 20,441 21,872 2,029 2,324 For 2018, calculate the cash flow from assets, cash flow to creditors, and cash flow to...
Use the following information for Taco Swell, Inc., (assume the tax rate is 30 percent): 2014 2015 Sales $ 15,073 $ 15,036 Depreciation 1,731 1,806 Cost of goods sold 4,329 4,777 Other expenses 981 859 Interest 830 961 Cash 6,172 6,676 Accounts receivable 8,110 9,637 Short-term notes payable 1,240 1,217 Long-term debt 20,530 24,811 Net fixed assets 51,042 54,483 Accounts payable 4,496 4,854 Inventory 14,402 15,358 Dividends 1,300 1,688 Prepare a balance sheet of this company for 2014...