Calculate cash available upon liquidation of business Kimber Co. is in the process of liquidating and going out of business. The firm’s accountant has provided the following balance sheet and additional information:
|
Assets |
||
|
Cash |
$18,400 |
|
|
Accounts receivable |
62,600 |
|
|
Merchandise inventory |
114,700 |
|
|
Total current assets |
$195,700 |
|
|
Land |
$51,000 |
|
|
Buildings & equipment |
343,000 |
|
|
Less: Accumulated depreciation |
195,000 |
|
|
Total land, buildings, & equipment |
199,000 |
|
|
Total assets |
$394,700 |
|
Liabilities and Owners’ Equity |
||
|
Accounts payable |
$46,700 |
|
|
Notes payable |
58,500 |
|
|
Total current liabilities |
$105,200 |
|
|
Long term debt |
64,800 |
|
|
Owners’ Equity |
||
|
Common stock, no par |
$110,000 |
|
|
Retained earnings |
114,700 |
|
|
Total owners’ equity |
224,700 |
|
|
Total liabilities and owners’ equity |
$394,700 |
It is estimated that all but 12% of the accounts receivable can be collected, and that the merchandise inventory can be disposed of in a liquidation sale for 85% of its cost. Buildings and equipment can be sold at $40,000 above book value (the difference between original cost and accumulated depreciation shown on the balance sheet), and the land can be sold at its current appraisal value of $65,000. In addition to the liabilities included in the balance sheet, $2,400 is owed to employees for their work since the last pay period, and interest of $5,250 has accrued on notes payable and long term debt.
Required:
a. Calculate the amount of cash that will be available to the stockholders if the accounts receivable are collected, the other assets are sold as described, and all liabilities and other claims are paid in full.
b. Briefly explain why the amount of cash available to stockholders (computed in part a) is different from the amount of total owners’ equity shown in the balance sheet.