Question

Presented below are the ending balances of accounts for the Kansas Instruments Corporation at December 31, 2021. Account Title Debits Credits Cash $ 39,000 Accounts receivable 168,000 Raw materials 43,000 Notes receivable 119,000 Interest receivable 22,000 Interest payable $ 24,000 Investment in debt securities 51,000 Land 69,000 Buildings 1,680,000 Accumulated depreciation—buildings 639,000 Work in process 61,000 Finished goods 108,000 Equipment 338,000 Accumulated depreciation—equipment 149,000 Patent (net) 139,000 Prepaid rent (for the next two years) 79,000 Deferred revenue 55,000 Accounts payable 199,000 Notes payable 590,000 Restricted cash (for payment of notes payable) 99,000 Allowance for uncollectible accounts 32,000 Sales revenue 1,180,000 Cost of goods sold 469,000 Rent expense 47,000 Additional Information: The notes receivable, along with any accrued interest, are due on November 22, 2022. The notes payable are due in 2025. Interest is payable annually. The investment in debt securities consist of treasury bills, all of which mature next year. Deferred revenue will be recognized as revenue equally over the next two years. Required: Determine the company’s working capital (current assets minus current liabilities) at December 31, 2021. (Amounts to be deducted should be indicated by a minus sign.)

Answer 1

Answer:

2021         BALANCE SHEETS

$39,000  Cash

$99,000  Restricted Cash

$136,000 Accounts Receivable

$43,000  Raw Materials

$61,000   Work in Process

$119,000  Notes Receivable

$22,000  Interest Receivable

$51,000   Investment in Debt Securities

$108,000 Finished Goods

$678,000      TOTAL CURRENT ASSETS  

$199,000  Accounts Payable  

$24,000   Interest Payable  

$0,000     Wages Payable  

$0,000     Short Term Loan  

$223,000  TOTAL CURRENT LIABILITIES  

Working Capital = $678,000 - $223,000 =  $455,000  

It means the company needs an extra cash flow of $455,000 to finance it's current assets because it's not enough with the current liabilities.  

Explanation:

The information to be classified as current must be within a period of 12 month both Assets and Liabilities.  

The rest of the accounts are classified as long-term.

$338,000 Equipment

-$149,000 Accumulated Depreciation

$139,000 Patent  

$1.680,000 Building

-$639,000 Accumulated Depreciation

$79,000 Prepaid Rent

$69,000 Land

$2.195,000  NON CURRENT ASSETS  

$590,000  Notes Payable  

 $55,000  Deferred Revenue  

$868,000  NON CURRENT LIABILITIES