Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Complete the comparative income statement and balance sheet for Logic Company. (Input all answers as positive values except decrease answers which should be indicated by

Complete the comparative income statement and balance sheet for Logic Company. (Input all answers as positive values except decrease answers which should be indicated by a minus sign. Round your "percent" answers to the nearest hundredth percent.)

LOGIC COMPANY Comparative Income Statement For Years Ended December 31, 2014 and 2015

INCREASE (DECREASE)
2015 2014 Amount Percent
Gross sales $ 21,600 $ 16,950 $
Sales returns and allowances 900 100
Net sales $ 20,700 $ 16,850 $
Cost of merchandise (goods) sold 11,350 8,300
Gross profit $ 9,350 $ 8,550 $
Operating expenses:
Depreciation $ 960 $ 730 $
Selling and administrative 4,150 3,300
Research 810 630
Miscellaneous 620 430
Total operating expenses $ 6,540 $ 5,090 $
Income before interest and taxes $ 2,810 $ 3,460 $
Interest expense 820 630
Income before taxes $ 1,990 $ 2,830 $
Provision for taxes 796 1,132
Net income $ 1,194 $ 1,698 $

LOGIC COMPANY Comparative Balance Sheet December 31, 2014 and 2015

2015 2014
Amount Percent Amount Percent
Assets
Current assets:
Cash $ 13,300 $ 10,300
Accounts receivable 17,800 13,800
Merchandise inventory 9,800 15,300
Prepaid expenses 25,300 11,300
Total current assets $ 66,200 $ 50,700
Plant and equipment:
Building (net) $ 15,800 $ 12,300
Land 14,800 10,300
Total plant and equipment $ 30,600 $ 22,600
Total assets $ 96,800 $ 73,300
Liabilities
Current liabilities:
Accounts payable $ 14,300 $ 8,200
Salaries payable 8,200 6,300
Total current liabilities $ 22,500 $ 14,500
Long-term liabilities:
Mortgage note payable 23,300 21,800
Total liabilities $ 45,800 $ 36,300
Stockholders Equity
Common stock $ 22,300 $ 22,200
Retained earnings 28,700 14,800
Total stockholders equity $ 51,000 $ 37,000
Total liabilities and stockholders equity $ 96,800 $ 73,300

2.

LOGIC COMPANY Comparative Income Statement For Years Ended December 31, 2014 and 2015

2015 2014
Gross sales $ 20,200 $ 15,900
Sales returns and allowances 1,000 100
Net sales $ 19,200 $ 15,800
Cost of merchandise (goods) sold 11,700 8,700
Gross profit $ 7,500 $ 7,100
Operating expenses:
Depreciation $ 820 $ 660
Selling and administrative 3,100 2,600
Research 670 560
Miscellaneous 480 360
Total operating expenses $ 5,070 $ 4,180
Income before interest and taxes $ 2,430 $ 2,920
Interest expense 680 560
Income before taxes $ 1,750 $ 2,360
Provision for taxes 700 944
Net income $ 1,050 $ 1,416

LOGIC COMPANY Comparative Balance Sheet December 31, 2014 and 2015

2015 2014
Assets
Current assets:
Cash $ 12,500 $ 9,600
Accounts receivable 17,100 13,100
Merchandise inventory 9,100 14,600
Prepaid expenses 24,600 10,600
Total current assets $ 63,300 $ 47,900
Plant and equipment:
Building (net) $ 15,000 $ 11,600
Land 14,100 9,600
Total plant and equipment $ 29,100 $ 21,200
Total assets $ 92,400 $ 69,100
Liabilities
Current liabilities:
Accounts payable $ 13,600 $ 7,600
Salaries payable 7,500 5,600
Total current liabilities $ 21,100 $ 13,200
Long-term liabilities:
Mortgage note payable 22,500 21,100
Total liabilities $ 43,600 $ 34,300
Stockholders Equity
Common stock $ 21,700 $ 21,700
Retained earnings 27,100 13,100
Total stockholders equity $ 48,800 $ 34,800
Total liabilities and stockholders equity $ 92,400 $ 69,100

Calculate the Current ratio. (Round your answers to the nearest hundredth.)

2015 2014
Current ratio

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

A Practical Guide To Quantitative Finance Interviews

Authors: Xinfeng Zhou

1st Edition

1735028800, 978-1735028804

More Books

Students also viewed these Finance questions