13-159
175. Dahn Corporation has provided the following financial data:
Balance Sheet
December 31, Year 2 and Year 1
Assets Year 2 Year 1
Current assets:
Cash $227,000 $150,000
Accounts receivable 134,000 130,000
Inventory 150,000 130,000
Prepaid expenses 83,000 80,000
Total current assets 594,000 490,000
Plant and equipment, net 769,000 840,000
Total assets $1,363,000 $1,330,000
Liabilities and Stockholders’ Equity
Current liabilities:
Accounts payable $200,000 $180,000
Accrued liabilities 63,000 70,000
Notes payable, short term 71,000 60,000
Total current liabilities 334,000 310,000
Bonds payable 290,000 290,000
Total liabilities 624,000 600,000
Stockholders’ equity:
Common stock, $5 par value 400,000 400,000
Additional paid-in capital-common stock 50,000 50,000
Retained earnings 289,000 280,000
Total stockholders’ equity 739,000 730,000
Total liabilities & stockholders’ equity $1,363,000 $1,330,000
Income Statement—Year 2
For the Year Ended December 31, Year 2
Sales (all on account) $1,370,000
Cost of goods sold 850,000
Gross margin 520,000
Operating expenses 482,692
Net operating income 37,308
Interest expense 21,000