Question
For 2016, Indigo Company initiated a sales promotion campaign that included the expenditure of an additional $39,000 for advertising. At the end of the year,
For 2016, Indigo Company initiated a sales promotion campaign that included the expenditure of an additional $39,000 for advertising. At the end of the year, Lumi Neer, the president, is presented with the following condensed comparative income statement:
Indigo Company |
Comparative Income Statement |
For the Years Ended December 31, 2016 and 2015 |
1 |
| 2016 | 2015 |
2 | Sales | $810,000.00 | $500,000.00 |
3 | Cost of goods sold | 283,500.00 | 185,000.00 |
4 | Gross profit | $526,500.00 | $315,000.00 |
5 | Selling expenses | $162,000.00 | $90,000.00 |
6 | Administrative expenses | 56,700.00 | 45,000.00 |
7 | Total operating expenses | $218,700.00 | $135,000.00 |
8 | Income from operations | $307,800.00 | $180,000.00 |
9 | Other income | 72,900.00 | 45,000.00 |
10 | Income before income tax | $380,700.00 | $225,000.00 |
11 | Income tax expense | 210,600.00 | 130,000.00 |
12 | Net income | $170,100.00 | $95,000.00 |
Required: | |
1. | Prepare a comparative income statement for the two-year period, presenting an analysis of each item in relationship to sales for each of the years. Round your percentages to one decimal place. Enter all amounts as positive numbers. |
2. | To the extent the data permit, comment on the significant relationships revealed by the vertical analysis prepared in (1). |
Income Statement
1. Prepare an income statement in comparative form, stating each item for both years as a percent of sales. Round your percentages to one decimal place. Enter all amounts as positive numbers.
Indigo Company |
Comparative Income Statement |
For the Years Ended December 31, 2016 and 2015 |
1 |
| 2016 | 2016 | 2015 | 2015 |
2 |
| Amount | Percent | Amount | Percent |
3 | Sales | $810,000.00 | $500,000.00 | ||
4 | Cost of goods sold | 283,500.00 | 185,000.00 | ||
5 | Gross profit | $526,500.00 | $315,000.00 | ||
6 | Selling expenses | $162,000.00 | $90,000.00 | ||
7 | Administrative expenses | 56,700.00 | 45,000.00 | ||
8 | Total operating expenses | $218,700.00 | $135,000.00 | ||
9 | Income from operations | $307,800.00 | $180,000.00 | ||
10 | Other income | 72,900.00 | 45,000.00 | ||
11 | Income before income tax | $380,700.00 | $225,000.00 | ||
12 | Income tax expense | 210,600.00 | 130,000.00 | ||
13 | Net income | $170,100.00 | $95,000.00 |
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