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.