Question

In: Finance

From the following balance sheet accounts, Construct a balance sheet for 2013 and 2014 List all...

  1. From the following balance sheet accounts,
  1. Construct a balance sheet for 2013 and 2014
  2. List all the working capital accounts
  3. Find the net working capital for the years ending 2013 and 2014
  4. Calculate the change in net working capital for the year 2014

Account

Balance 12/31/2013

Balance 12/31/2014

Accounts payable

$1000

$1100

Accounts receivable

$2480

$2690

Cash

$1300

$1090

Common stock

$4990

$4990

Inventory

$5800

$6030

Long-term debt

$7800

$8200

Three-month Notes payable

$ 800

$ 960

Plant, property, and equipment

$6380

$6530

Retained earnings

$1370

$1090

Solutions

Expert Solution

Answer of Part b:

The working Capital accounts are Cash, Accounts Receivable, Inventory, Accounts Payable and three month notes payable

Answer of Part c:

For 2013:

Net Working Capital = Current Assets – Current Liabilities
Net Working Capital = $9,580 - $1,800
Net Working Capital = $7,780

For 2014:

Net Working Capital = Current Assets – Current Liabilities
Net Working Capital = $9,810 - $2,060
Net Working Capital = $7,750

Answer of Part d:

Change in Net Working Capital = Ending Working Capital – Beginning Working Capital
Change in Net Working Capital = $7,750 - $7,780
Change in Net Working Capital = -$30

jeff jeffy answered 11 months ago
Next > < Previous

Related Solutions

Consider the following Balance Sheet 2013 2014 Cash $34,000.00 $34,500.00 Accounts receivable, net $12,000.00 $17,000.00 Inventory...
Consider the following Balance Sheet 2013 2014 Cash $34,000.00 $34,500.00 Accounts receivable, net $12,000.00 $17,000.00 Inventory $16,000.00 $14,000.00 Investment (long-term) $6,000.00 - Fixed assets $80,000.00 $93,000.00 Accumulated depreciation $-48,000.00 $-39,000.00 Total Assets $100,000.00 $119,500.00 Accounts Payable $19,000.00 $12,000.00 Bonds payable $10,000.00 $30,000.00 Common stock $50,000.00 $61,000.00 Retained Earnings $21,000.00 $28,000.00 Treasury Stock - $-11,500.00 Total Liabilities and Equity $100,000.00 $119,500.00 Supplemental information for time period January 1, 2014 through December 31, 2014: Net income, $7,000 Sales on account, $70,000. Purchases...
For the Dinera Corp. in 2014: Balance Sheet : Dec 31, 2014 | Dec 31, 2013...
For the Dinera Corp. in 2014: Balance Sheet : Dec 31, 2014 | Dec 31, 2013 Accounts Payable : 87,000 | 82,600 Taxes Payable : 2,500 | 15,000 Short-Term Debt : 20,000 | 20,000 Long-Term Debt : 100,000 | 100,000 Common stock ($0.10 par) : 520 | 500 Additional paid in capital : 32,500 | 40,000 Retained Earnings : 460,430 | answer Treasury Stock, (2000, 1600 shares) :  (15,000)         | (10,000) ◊―――――――――――――――――――――――――――――◊ Income Statement : 2014 Net sales : 402,800 Cost...
URGENT Following are Balance Sheet of a Limited Co. as on 31st Dec.2013 and 2014. (15...
URGENT Following are Balance Sheet of a Limited Co. as on 31st Dec.2013 and 2014. Balance Sheet Liabilities 2013 2014 Assets 2013 2014 Share Capital 61,000 74,000 Plant 45,000 43,000 Reserves 13,000 15,500 Building 50,950 48,000 Creditors 28,000 24,000 Stock 20,500 18,800 Bank O/D 18,000 0 Debtors 20,000 16,200 Prov for Tax 8,000 8,500 Cash 150 180 Profit & Loss 8,600 8,800 Bank 0 2,100 Goodwill 0 2,520 1,36,600 1,30,800 1,36,600 1,30,800 Considering the following information, calculate funds from operations,...
Boatwig, Corp. Balance Sheet December 31, 2013 and December 31, 2014 2013 Dr. Cr. 2014 Assets...
Boatwig, Corp. Balance Sheet December 31, 2013 and December 31, 2014 2013 Dr. Cr. 2014 Assets Cash $19,000 $71,000 Accounts Receivable                 66,000                 84,000 Inventory               185,000               184,000 Land               113,000                 67,000 Equipment               195,000               256,000 Accummulated Depreciation                (42,000)                (69,000) Total $536,000 $593,000 Liabilities and Stockholders' Equity Accounts Payable $44,000 $36,000 Bonds Payable               198,000               143,000 Common Stock               167,000               222,000 Retained Earnings               127,000               192,000 Total $536,000                         -                          ...
From the following list of balance sheet accounts, to the best of your ability, categorize them...
From the following list of balance sheet accounts, to the best of your ability, categorize them into either Assets, Liabilities, or Owners Equity, and please describe why they belong in their respective balance sheet classification categories: a. Accounts Payable b. Equipment c. Cash d. Common Stock e. Accounts Receivable f. Operating Revenue
The following is a list of the accounts and balances taken from the adjusted trial balance at December 31, 2014 for Meilleur Merchants. The list of accounts is in alphabetical order.
The following is a list of the accounts and balances taken from the adjusted trial balance at December 31, 2014 for Meilleur Merchants. The list of accounts is in alphabetical order.Meilleur uses a periodic inventory system.  Account  Balance  Dec. 31  1 Accounts payable (15,000)2 Accounts receivable 30,000 3 Accumulated depreciation—building (15,500)4 Accumulated depreciation—equipment (10,000)5 Advertising expense 4,100 6 Building 84,600 7 S. Meilleur, capital (75,000)8 S. Meilleur, drawings 28,300 9 Cash 8,790 10 Depreciation expense 5,700 11 Equipment 24,500 12 ...
The following is a list of the accounts and balances taken from the adjusted trial balance at December 31, 2014 for Meilleur Merchants. The list of accounts is in alphabetical order.
The following is a list of the accounts and balances taken from the adjusted trial balance at December 31, 2014 for Meilleur Merchants. The list of accounts is in alphabetical order.Meilleur uses a periodic inventory system.  Account  Balance  Dec. 31  1 Accounts payable (15,000)2 Accounts receivable 30,000 3 Accumulated depreciation—building (15,500)4 Accumulated depreciation—equipment (10,000)5 Advertising expense 4,100 6 Building 84,600 7 S. Meilleur, capital (75,000)8 S. Meilleur, drawings 28,300 9 Cash 8,790 10 Depreciation expense 5,700 11 Equipment 24,500 12 ...
The following is a list of balance sheet accounts and balances (in random order) for the...
The following is a list of balance sheet accounts and balances (in random order) for the Nathan Supply Company as of December 31, 2017. Prepare a classified balance sheet for Nathan Supply Company. Equipment $32000 Land 20,000 Retained Earnings 40,000 Note Payable (Due in 5 years) 17,000 Inventory 60,000 Allowance for Doubtful Accounts 1,000 Accounts Payable 36,000 Common Stock 30,000 Salaries Payable 10,000 Accumulated Depreciation 14,000 Cash 10,000 Accounts Receivable 26,000      Nathan Supply Company Balance sheet As of December...
The list includes all balance sheet accounts related to cash from operating activities. Case X Case...
The list includes all balance sheet accounts related to cash from operating activities. Case X Case Y Case Z Net income $ 6,000 $ 151,000 $ 109,200 Depreciation expense 45,100 12,000 36,400 Accounts receivable increase (decrease) 60,200 30,000 (6,000 ) Inventory increase (decrease) (30,200 ) (15,100 ) 15,100 Accounts payable increase (decrease) 36,200 (33,300 ) 21,100 Accrued liabilities increase (decrease) (66,400 ) 18,200 (12,000 ) For each of the above separate cases X, Y, and Z, compute cash flows from...
Construct a balance sheet for Sophie’s Sofas given the following data. (Be sure to list the...
Construct a balance sheet for Sophie’s Sofas given the following data. (Be sure to list the assets and liabilities in order of their liquidity.)   Cash balances = $ 7,000   Inventory of sofas = $ 170,000   Store and property = $ 70,000   Accounts receivable = $ 19,000   Accounts payable = $ 14,000   Long-term debt = $ 140,000 BALANCE SHEET OF SOPHIE’S SOFAS Assets Liabilities & Shareholders’ Equity   (Click to select)Accounts receivableStore and propertyInventoryShareholders’ equityLong-term debtAccounts payableCash $      (Click to select)Accounts payableShareholders’...
ADVERTISEMENT
Subjects
ADVERTISEMENT
Latest Questions
ADVERTISEMENT