Using balance sheets compute working capital

Assignment Help Business Management
Reference no: EM13836122

Question: Using these balance sheets, compute working capital. Provide your analysis regarding working capital.

Apex Printing  Balance Sheets As of December 31, 2013 and 2012




000$  000$ 


Assets 
2013 2012
Cash 


6,000 5,700
Accounts Receivable 
2,350 2,300
Inventory 

12,100 6,500
Total  Current Assets 
20,450 14,500
  Land 


25,000 20,000
Building & Equipment 
300,000 300,000
Less:  Accumulated Depreciation - Building & Equipment  187,850 160,000
Total Long Term Assets 
137,150 160,000
Total Assets 

157,600 174,500

  Liabilities and Stockholders' Equity 







  Accounts Payable 

4,600 3,500
Salaries Payable 

0 2,100
Interest Payable 

1,500 0
Short Term Notes Payable 
12,000 0
Taxes Payable 

0 5,600
Total Current Liabilities 
18,100 11,200
  Mortgate Payable 

54,950 100,000
Total Long Term Liabilities 
54,950 100,000





 
  Common Stock 

60,000 60,000
Retained Earnings 

24,550 3,300
Total Stockholders' Equity 
84,550 63,300
Total Liabilities and Stockholders' Equity  157,600 174,500



Apex Printing 



Income Statements 



For the Periods Ended December 31, 2013 and 2012 




000$  000$ 




2013 2012
  Revenue: 

450,000 475,000
Less: Cost of Goods Sold 
324,300 374,500
Less: Depreciation Expense 
27,850 26,000
Gross Margin 

97,850 74,500
Selling, General & Administrative Expenses  29,100 32,000
Income Before Interest & Taxes  68,750 42,500
Interest Expense 

7,500 6,000
Income Before Taxes 
61,250 36,500
Income Taxes 

35,000 30,000
Net Income 

26,250 6,500



Apex Printing 




Statement of Cash Flows 



For the Period Ended December 31, 2013 





 000$
  Cash Flows from Operating Activities: 


Net Income 


26,250
Adjustments to reconcile net income to net cash provided by operating activities 
  Depreciation Expense 

27,850
  Increase in accounts receivable 
50
  Increase in inventory 

5,600
  Decrease in salaries payable 

2,100
  Increase in interest payable 

1,500
  Decrease in taxes payable 

5,600
 Increase in Short Term notes Payable 
12,000
  Increase in accounts payable 

1,100
Net Cash Flow from Operating Activities 

55,350

  Cash Flows from Investing Activities: 


  Cash paid to purchase land 

5,000
Net Cash Flow from Investing Activities 

5,000







    Cash Flows From Financing Activities: 


    Cash paid for mortgage 

45,050
  Cash paid for dividends 

5,000 50,050







    Net Increase in Cash 


300
  Plus:  Cash Balance at December 31, 2012 
5,700
Cash Balance at December 31, 2013 

6,000

PLEASE LET ME KNOW IF YOU CAN DO THIS ASAP!

Verified Expert

Reference no: EM13836122

Questions Cloud

Explain intended purpose or role of annual general meeting : Explain the intended purpose, or role, of the Annual General Meeting (AGM), and discuss whether the AGM fulfils that role. In your response consider challenges of shareholder engagement and the impact and effectiveness of the ‘two strike rule'.
What are some of the conventions of academic writing : What are some of the conventions of academic writing
Difference between conventional and modern software project : Difference between conventional and modern software project management.
Write a memo one page for given articles : Write a memo one page for both articles- You reflect on the readings and lectures for a week. Primary reflection memos will consist of critical evaluation of lecture and reading material
Using balance sheets compute working capital : Applied Managerial Finance FINC615- 1530A-02 - Using balance sheets, compute working capital. Provide your analysis regarding working capital.
Describe the context of an information system : Describe the context of an information system; compare the range of requirements gathering techniques; describe and apply feasibility study methods and approaches; develop system requirements models
English short story mood analysis : English Short Story Mood Analysis
Explore a significant supreme court or state legal decision : For this week's discussion, explore a significant Supreme Court or state legal decision that dealt with the rights of people with mental illness, either mentioned above or found elsewhere
Identify five deficiency in queensland health payroll system : Identify 5 deficiencies in the Queensland Health Payroll System project, and provide recommendations on how these deficiencies may be overcome in future projects.

Reviews

Write a Review

 

Business Management Questions & Answers

  Explain launching a global business effort

What advice would you proposal to Zach who is interested in expanding his current business as well as launching a global business effort?

  Questionemployment-at willmust the law allow an employer to

questionemployment-at willmust the law allow an employer to fire an employee without a good reason? conduct research to

  Balance of power between employees and emplyersconsider the

balance of power between employees and emplyersconsider the balance of power between the employer and employees in the

  The population mean µ

What is the probability that for each firm the sample mean will be within ±25 of the population mean μ?

  Organizational behavior terminologywrite a 700-1500 word

organizational behavior terminologywrite a 700-1500 word paper in which you explain the following key concepts and

  Important information about transfer of traininghow can we

important information about transfer of traininghow can we motivate managers to play a more active role in ensuring

  The system initial development

Discuss how the business requirements drove the system's initial development.

  Organization sources of conflictexplain what are key

organization sources of conflictexplain what are key sources of conflict within an organizational setting?what are the

  Selection of ceo fo company

What is meant by term employee engagement? We are wrapping up this course but this is the significant topic of study.

  Prepare strong talent management programs globally

Explain what would you develop, implement and measure to ensure successful accomplishment of these goals? How might you use other personnel (ex: leaders) in accomplishing these goals.

  Explain they had recently received coupons

Explain they had recently received coupons in the mail from two other neighborhood pizza restaurants

  Modernize legacy systems

Defend how legacy systems and the lack of skilled implementers hired or contracted to modernize legacy systems.

Free Assignment Quote

Assured A++ Grade

Get guaranteed satisfaction & time on delivery in every assignment order you paid with us! We ensure premium quality solution document along with free turntin report!

All rights reserved! Copyrights ©2019-2020 ExpertsMind IT Educational Pvt Ltd