13-177
187. Mahoe Corporation has provided the following financial data:
Balance Sheet
December 31, Year 2 and Year 1
Assets Year 2 Year 1
Current assets:
Cash $105,000 $190,000
Accounts receivable 255,000 220,000
Inventory 206,000 200,000
Prepaid expenses 44,000 50,000
Total current assets 610,000 660,000
Plant and equipment, net 1,065,000 970,000
Total assets $1,675,000 $1,630,000
Liabilities and Stockholders’ Equity
Current liabilities:
Accounts payable $119,000 $110,000
Accrued liabilities 88,000 80,000
Notes payable, short term 53,000 50,000
Total current liabilities 260,000 240,000
Bonds payable 110,000 110,000
Total liabilities 370,000 350,000
Stockholders’ equity:
Common stock, $5 par value 250,000 250,000
Additional paid-in capital-common stock 70,000 70,000
Retained earnings 985,000 960,000
Total stockholders’ equity 1,305,000 1,280,000
Total liabilities & stockholders’ equity $1,675,000 $1,630,000
Income Statement—Year 2
For the Year Ended December 31, Year 2
Sales (all on account) $1,330,000
Cost of goods sold 890,000
Gross margin 440,000
Operating expenses 393,571
Net operating income 46,429
Interest expense 10,000
Net income before taxes 36,429
Income taxes (30%) 10,929
Net income $25,500