Answered step by step
Verified Expert Solution
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
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started