Alpaca Corporation had revenues of $305,000 in its first year of operations. The company has not collected on $20,000 of its sales and still owes $28, 100 on $96, 500 of merchandise it purchased. The company had no inventory on hand at the end of the year. The company paid $13, 800 in salaries. Owners invested $19, 500 in the business and $19, 500 was borrowed on a five-year note. The company paid $4, 700 in interest that was the amount owed for the year, and paid $8, 700 for a two-year insurance policy on the first day of business. Alpaca has an effective income tax rate of 32%. Compute the cash balance at the end of the first year for Alpaca Corporation $168, 992 $221, 835 $ 200, 835 $ 189, 835
Expert Answer
DESCRIPTION | AMOUNT |
OWNERS INVESTMENT | $19500 |
5 YEAR NOTE | $19500 |
SALARIES PAID | ($13800) |
INTEREST PAID | ($4700) |
CASH COLLECTED FROM REVENUE ($305000 – $20000) | $285000 |
PAYMENT FOR MERCHANDISE ($96500 – $28100) | ($68400) |
PAYMENT FOR INSURANCE POLICY | ($8700) |
PAYMENT FOR INCOME TAX ($185650 * 32%) | ($59408) |
CASH BALANCE AT END | $168992 |