- UID
- 223233
- 帖子
- 477
- 主题
- 143
- 注册时间
- 2011-7-11
- 最后登录
- 2013-9-26
|
7#
发表于 2012-3-26 14:52
| 只看该作者
Peterson Painting Company is a commercial painting contractor. At the beginning of 20X7, Peterson’s net working capital was $350,000. The following transactions occurred during 20X7:Performed services on credit | $150,000 | Purchased office equipment for cash | 10,000 | Recognized salaries expense | 54,000 | Purchased paint supplies on on credit | 25,000 | Consumed paint supplies | 20,000 | Paid salaries | 50,000 | Collected accounts receivable | 157,000 | Recognized straight-line depreciation expense | 2,000 | Paid accounts payable | 15,000 |
Calculate Peterson’s working capital at the end of 20X7 and the change in cash for the year 20X7. | Working capital | Change in cash |
Transaction | Amount | Working capital | Cash | Performed services on credit | $150,000 | Increase A/R | | Purchased PP&E for cash | 10,000 | Decrease cash | -$10,000 | Recognized salaries expense | 54,000 | Increase A/P | | Purchased paint supplies on on credit | 25,000 | Increase inventories, increase A/P | | Consumed paint supplies | 20,000 | Decrease inventories | | Paid salaries | 50,000 | Decrease cash, decrease A/P | -$50,000 | Collected accounts receivable | 157,000 | Increase cash, decrease A/R | +$157,000 | Recognized straight-line depreciation expense | 2,000 | | | Paid accounts payable | 15,000 | Decrease cash, decrease A/P | -$15,000 | The change in cash was $82,000 ($157,000 collections – $10,000 from equipment purchase – $50,000 salaries paid – $15,000 for payables). Working capital at the end of 20X7 is $416,000 ($350,000 beginning working capital + $150,000 increase in accounts receivable from services – $10,000 office equipment purchase – $54,000 salaries expense accrual – $20,000 consumed supplies). - Purchasing $25,000 of paint supplies on credit has no net effect on working capital (current assets and current liabilities increase). Consuming $20,000 of these supplies reduces working capital (current assets decrease).
- Salary expense reduces working capital by $54,000 when recognized (current liabilities increase). Paying $50,000 of these salaries has no net effect on working capital (current assets and current liabilities decrease).
- Collecting accounts receivable has no net effect on working capital (one current asset increases and another decreases).
- Recognizing depreciation does not affect working capital.
- Paying accounts payable has no net effect on working capital (current assets and current liabilities decrease).
|
|