In: Finance
Please show all work.
1. Balance Sheet
a) A firm has total assets of $280000, current assets of $76,000, current liabilities of $71,000 and total liabilities of $130,000. ◦
What is shareholders equity? ◦ What is the net working capital (NWC)? ◦ What is the value of the long-term assets? Assets = Liabilities + Stockholders’ Equity NWC = Current Assets – Current Liabilities Total Assets = Current Assets + Long-Term Assets
b) The balance sheet of Global Mills shows cash of $41,800, accounts receivable of $190,400 and inventory of $415,700. Long-term assets have a book value of $1,521,600 which is comprised of a building and some equipment. You can sell inventory for $387,000. You expect collect only $187,000 of the accounts receivable. The equipment can be sold for $610,000 and the building for $965,000. ◦ What is the book value and market value (MV) of assets? Which is higher? Book Value of Assets=Current Assets + Long-term Assets MV of Assets= MV of current assets +MV of long-term assets
Answer 1
A.
Total assets = total liabilities + Equity
280000= 130000+Equity
Equity = 280000-130000= 150000
So shareholders Equity is $150000
Net working capital = Current Assets - current liabilities
=76000-71000
=$5000
So net working capital is $5000
Total Assets= long term Assets + current assets
280000 = long term Assets + 76000
Long term Assets = 280000-76000
=204000
Long term Assets is $204000
B.
Book value of current assets = Book value of cash + Accounts Receivable + inventory
=41800+190400+415700
=647900
Book value of long term Assets=1521600
Book value of Assets = Book value of current assets + Book value of long term Assets
=647900+1521600
2169500
So book value of total assets is $2169500
Market value of current assets = MV of cash + Accounts Receivable + inventory
=41800+187000+387000
=615800
Market value of long term Assets =610000+965000
=1575000
Market value of Assets= MV of long term Assets + MV of current assets
=1575000+615800
=2190800
So Market value of Assets is 2190800