13-249
238. Symons Corporation has provided the following financial data:
Balance Sheet
December 31, Year 2 and Year 1
Assets Year 2 Year 1
Current assets:
Cash $225,000 $160,000
Accounts receivable 191,000 180,000
Inventory 96,000 110,000
Prepaid expenses 91,000 80,000
Total current assets 603,000 530,000
Plant and equipment, net 810,000 840,000
Total assets $1,413,000 $1,370,000
Liabilities and Stockholders’ Equity
Current liabilities:
Accounts payable $226,000 $190,000
Accrued liabilities 66,000 70,000
Notes payable, short term 54,000 50,000
Total current liabilities 346,000 310,000
Bonds payable 170,000 170,000
Total liabilities 516,000 480,000
Stockholders’ equity:
Common stock, $5 par value 250,000 250,000
Additional paid-in capital-common stock 70,000 70,000
Retained earnings 577,000 570,000
Total stockholders’ equity 897,000 890,000
Total liabilities & stockholders’ equity $1,413,000 $1,370,000
Income Statement—Year 2
For the Year Ended December 31, Year 2
Sales (all on account) $1,260,000
Cost of goods sold 760,000
Gross margin 500,000
Operating expenses 473,429
Net operating income 26,571
Interest expense 13,000
Net income before taxes 13,571
Income taxes (30%) 4,071
Net income $9,500