In: Finance
|
Category |
Prior year |
Current year |
|
Accounts payable |
41,400 |
45,000 |
|
Accounts receivable |
115,200 |
122,400 |
|
Accruals |
16,200 |
13,500 |
|
Additional paid in capital |
200,000 |
216,660 |
|
Cash |
??? |
??? |
|
Common Stock @ par value |
37,600 |
42,000 |
|
COGS |
131,400 |
178,722.00 |
|
Depreciation expense |
21,600 |
22,610.00 |
|
Interest expense |
16,200 |
16,173.00 |
|
Inventories |
111,600 |
115,200 |
|
Long-term debt |
135,000 |
138,719.00 |
|
Net fixed assets |
375,126.00 |
399,600 |
|
Notes payable |
59,400 |
64,800 |
|
Operating expenses (excl. depr.) |
50,400 |
69,866.00 |
|
Retained earnings |
122,400 |
136,800 |
|
Sales |
255,600 |
337,317.00 |
|
Taxes |
9,900 |
18,792.00 |
What is the current year's cash balance?
Cash = total liability and equity - total assets other than cash.
| Account | Current year |
| Liabilities and equity | |
| Accounts payable | $ 45,000 |
| Accruals | $ 13,500 |
| Additional paid in capital | $ 216,660 |
| Common stock | $ 42,000 |
| Current portion of LT debt | |
| Long term debt | $ 138,719 |
| Note payable | $ 64,800 |
| Retained earnings | $ 136,800 |
| Total | $ 657,479 |
| Assets: | |
| Accounts receivable | $ 122,400 |
| Inventories | $ 115,200 |
| Net fixed assets | $ 399,600 |
| Total assets with out cash | $ 637,200 |
| Cash (a) - (b) | $ 20,279 |
Cash is 20,279 for current year.
please rate.