13–96
132. Macmillan Corporation has provided the following financial data:
Balance Sheet
December 31, Year 2 and Year 1
Assets Year 2 Year 1
Current assets:
Cash $156,000 $120,000
Accounts receivable 268,000 280,000
Inventory 146,000 130,000
Prepaid expenses 20,000 20,000
Total current assets 590,000 550,000
Plant and equipment, net 732,000 760,000
Total assets $1,322,000 $1,310,000
Liabilities and Stockholders’ Equity
Current liabilities:
Accounts payable $175,000 $180,000
Accrued liabilities 46,000 50,000
Notes payable, short term 80,000 80,000
Total current liabilities 301,000 310,000
Bonds payable 190,000 190,000
Total liabilities 491,000 500,000
Stockholders’ equity:
Common stock, $5 par value 450,000 450,000
Additional paid-in capital-common stock 70,000 70,000
Retained earnings 311,000 290,000
Total stockholders’ equity 831,000 810,000
Total liabilities & stockholders’ equity $1,322,000 $1,310,000
Income Statement—Year 2
For the Year Ended December 31, Year 2
Sales (all on account) $1,390,000
Cost of goods sold 830,000
Gross margin 560,000
Operating expenses 500,615
Net operating income 59,385
Interest expense 16,000
Net income before taxes 43,385
Income taxes (35%) 15,185
Net income $28,200