BALANCE SHEET | ||
This Year | ||
Cash | 23,450 | |
Accounts Receivable | 75,250 | |
Inventory | 295,000 | |
Current Assets | 393,700 | |
Net Property, Plant & Equipment | 322,500 | |
Total Assets | 716,200 | |
Accounts Payable | 48,250 | |
Short-Term Debt - (3%) | 22,000 | |
Accrued Expenses | 18,750 | |
Current Liabililities | ||
Long Term Debts - (5%) | 365,000 | |
Total Liabilities | ||
Common Stock | 100,000 | |
Retained Earnings | 162,200 | |
Total Equity | 262,200 | |
Total Liabilities & Equity | ||
Instructions: Calculate the correct values for each of the (YELLOW) Cells. |
Current assets = Cash + Accounts receivable + Inventory
Current assets = $23450 + $75250 + $295000 = $393700
Total assets = Current assets + Net property plant & equipment
Total assets = $393700 + $322500
Total assets = $716200
Current liabilities = Accounts payable + Short term debt + Accrued expenses
Current liabilities = $48250 + $22000 + $18750
Current liabilities = $89000
Total liabilities = Current liabilities + Long term debt
Total liabilities = $89000 + $365000
Total liabilities = $454000
Total equity = Common stock + Retained earnings
Total equity = $100000 + $162200
Total equity = $262200
Total liabilities & equity = Total liabilities + Total equity
Total liabilities & equity = $454000 + $262000
Total liabilities & equity = $716200
Get Answers For Free
Most questions answered within 1 hours.