13-278
253. Mondok Corporation has provided the following financial data:
Balance Sheet
December 31, Year 2 and Year 1
Assets Year 2 Year 1
Current assets:
Cash $139,000 $140,000
Accounts receivable 222,000 230,000
Inventory 109,000 120,000
Prepaid expenses 68,000 70,000
Total current assets 538,000 560,000
Plant and equipment, net 857,000 800,000
Total assets $1,395,000 $1,360,000
Liabilities and Stockholders’ Equity
Current liabilities:
Accounts payable $186,000 $180,000
Accrued liabilities 34,000 30,000
Notes payable, short term 64,000 60,000
Total current liabilities 284,000 270,000
Bonds payable 130,000 130,000
Total liabilities 414,000 400,000
Stockholders’ equity:
Common stock, $2 par value 100,000 100,000
Additional paid-in capital-common stock 90,000 90,000
Retained earnings 791,000 770,000
Total stockholders’ equity 981,000 960,000
Total liabilities & stockholders’ equity $1,395,000 $1,360,000
Income Statement
For the Year Ended December 31, Year 2
Sales (all on account) $1,280,000
Cost of goods sold 840,000
Gross margin 440,000
Operating expenses 387,231
Net operating income 52,769
Interest expense 12,000
Net income before taxes 40,769
Income taxes (35%) 14,269