Question

Need help finding missing number

soverozou e %20B S % 20and % 20IS % 209628student %29%202015.xlsx File Edt Insert Format Heip Year 1 Year 2 Year 3 185,124 Year 4 Current assets Noncurrent assets 113,624 198,014 162,011 151,021 7 Total Assets Current liabilities Noncurrent liabilities 56,124 40.220 173,295 80,222 60,100 133,455 170,000 170,000 o Common stock Retained earnings 214,155 13,785 (3,644) Total liabilities and owner's equity 524,600 388,456 1,452 13 4 Net Working Capital 150,222 140,000 165,000 15 16 In Handout

Answer 1

	year 1	year 2	year 3	year 4
Current Assets	$   1,13,624.00	$ 1,90,442.00	$ 1,85,124.00	$ 2,45,222.00
Noncurrent assets	$   4,10,976.00	$ 1,98,014.00	$ 1,62,011.00	$ 1,51,021.00
Total Assets	$   5,24,600.00	$ 3,88,456.00	$ 3,47,135.00	$ 3,96,243.00
Current Liabilities	$       56,124.00	$      40,220.00	$ 1,15,583.00	$     80,222.00
Noncurrent liabilities	$   2,40,536.00	$ 1,73,295.00	$     60,100.00	$ 1,33,455.00
Common stock	$   2,14,155.00	$ 1,78,585.00	$ 1,70,000.00	$ 1,70,000.00
Retained earnings	$       13,785.00	$      (3,644.00)	$       1,452.00	$     12,566.00
Total liabilities and owner's equity	$   5,24,600.00	$ 3,88,456.00	$ 3,47,135.00	$ 3,96,243.00
Net Working Capital	$       57,500.00	$ 1,50,222.00	$ 1,40,000.00	$ 1,65,000.00

Working

	year 1	year 2	year 3	year 4
Current Assets	113624	=388456-198014	185124	=165000+80222
Noncurrent assets	=524600-113624	198014	162011	151021
Total Assets	524600	388456	=185124+162011	=245222+151021
Current Liabilities	56124	40220	=347135-60100-170000-1452	80222
Noncurrent liabilities	=524600-56124-214155-13785	173295	60100	133455
Common stock	214155	=388456-40220-173295+3644	170000	170000
Retained earnings	13785	-3644	1452	=396243-80222-170000-133455
Total liabilities and owner's equity	524600	388456	347135	396243
Net Working Capital	=113624-56124	150222	140000	165000