BALANCE SHEETS: 2016 2017
Assets:
Cash 120,000 160,000
Accounts Receivable 520,000 620,000
Inventory 305,000 290,000
Fixed Assets, net 410,000 510,000
Total Assets 1,355,000 1,580,000
Liabilities and Equity:
Accounts Payable 350,000 $375,000
Long-term Debt 500,000 625,000
Common Stock 50,000 75,000
Retained Earnings 455,000 505,000
Total Liabilities and Equity 1,355,000 1,580,000
INCOME STATEMENT:
Revenue 3,500,000
Cost of Goods Sold 2,275,000
General and Administrative 515,000
Depreciation Expense 120,000
Earnings Before Interest and Taxes 590,000
Interest Expense 40,000
Pretax Net Income 550,000
Income Taxes 167,000
Net Income 383,000
Market value of Gannon’s shareholders’ equity at the end of 2017
Market value of shareholders’ equity at the end of 2017 = Cash + Accounts Receivables + Inventory + Fixed Assets – Accounts Payable – Long-term Debt
= $160,000 + [$620,000 - $40,000] + $290,000 + $600,000 - $375,000 - $625,
= $160,000 + $580,000 + $290,000 + $600,000 - $375,000 - $625,
= $630,000
“Therefore, the Market value of Gannon’s shareholders’ equity at the end of 2017 would be $630,000”
Get Answers For Free
Most questions answered within 1 hours.