Cash and marketable securities

$143,000

Accounts payable

$278,000

Accounts receivable

$354,000

Notes payable

$87,000

Inventories

$672,000

Accrued expenses

$65,000

Prepaid expenses

$12,500

Total current liabilities

$430,000

Total current assets

$1,181,500

Long-term debt

$284,000

Gross fixed assets

$1,675,000

Par value and paid-in-capital

$228,000

Less: accumulated depreciation

$500,000

Retained Earnings

$1,414,500

Net fixed assets

$1,175,000

Common Equity

1,642,500

Total assets

$2,356,500

Total liabilities and owner's equity

$2,356,500

Net sales (all credit)

$3,136,600.00

Less: Cost of goods sold

$2,195,620.00

Selling and administrative expenses

$345,000.00

Depreciation expense

$146,000.00

EBIT

$449,980.00

Interest expense

$45,300.00

Earnings before taxes

$404,680.00

Income taxes

$161,872.00

Net income

$242,808.00