In: Finance
Solve the following problems: Using the balance sheet below:
Balance Sheet Accounts of SimpleTec Corporation
Account Balance 12/31/2013 Balance 12/31/2014
Accumulated Depreciation $2,030 $2,680
Accounts Payable $1,810 $2,070
Accounts Receivable $2,490 $2,700
Cash $1,310 $1,100
Common Stock $5,000 $5,000
Inventory $5,810 $6,040
Long-Term Debt $7,810 $8,210
Plant, Property & Equipment $8,410 $9,210
Retained Earnings $1,380 $1,100
a)
BALANCE SHEET | |||||
Assets | 2016 | 2017 | Liabilities and equity | 2016 | 2017 |
cash | 1310 | 1100 | Accounts payable | 1810 | 2070 |
Accounts Receivable | 2490 | 2700 | |||
Inventory | 5810 | 6040 | |||
Total current asset | 9610 | 9840 | Total current liabilities | 1810 | 2070 |
Plant, Property & Equipment | 8410 | 9210 | long term debt | 7810 | 8210 |
less:Accumulated depreciation | (2030) | (2680) | Total liabilities | 9620 | 10280 |
Plant, Property & Equipment (net) | 6380 | 6530 | stockholders equity | ||
common stock | 5000 | 5000 | |||
Retained earning | 1370 | 1090 | |||
Total stockholders equity | 6370 | 6090 | |||
Total asset | 15990 | 16370 | 15990 | 16370 |
***Retained earning at 2013 = 1370 in place of 1380
at 2014 ,it is = 1090 in place of 1100
Since total asset = total liabilities and equity
b_)Working capital accounts
Assets | 2016 | 2017 | Liabilities | 2016 | 2017 |
cash | 1310 | 1100 | Accounts payable | 1810 | 2070 |
Accounts Receivable | 2490 | 2700 | |||
Inventory | 5810 | 6040 | |||
Total current asset | 9610 | 9840 | Total current liabilities | 1810 | 2070 |
c)Net working capital : current asset -current liabilities
2013 : 9610-1810 = 7800
2014: 9840 -2070 = 7770
d) change in net working capital for 2017 = 7770-7800 = - 30 decrease