Vertical Analysis of Income Statement

For 20Y2, Fielder Industries Inc. initiated a sales promotion campaign that included the expenditure of an additional $40,000 for advertising. At the end of the year, Leif Grando, the president, is presented with the following condensed comparative income statement:

Fielder Industries Inc. Comparative Income Statement For the Years Ended December 31, 20Y2 and 20Y1
	20Y2		20Y1
Sales	$1,300,000		$1,180,000
Cost of goods sold	(682,500)		(613,600)
Gross profit	$617,500		$566,400
Selling expenses	$(260,000)		$(188,800)
Administrative expenses	(169,000)		(177,000)
Total operating expenses	$(429,000)		$(365,800)
Operating income	$188,500		$200,600
Other revenue	78,000		70,800
Income before income tax expense	$266,500		$271,400
Income tax expense	(117,000)		(106,200)
Net income	$149,500		$165,200

Required:

Question Content Area

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 to one decimal place. For those boxes in which you must enter subtracted or negative numbers use a minus sign.

Fielder Industries Inc. Comparative Income Statement For the Years Ended December 31, 20Y2 and 20Y1

	20Y2 Amount	20Y2 Percent	20Y1 Amount	20Y1 Percent
Sales	$1,300,000	fill in the blank %	$1,180,000	fill in the blank %
Cost of goods sold	(682,500)	fill in the blank daa32d0bf07804b_3%	(613,600)	fill in the blank daa32d0bf07804b_4%
Gross profit	$617,500	fill in the blank daa32d0bf07804b_5%	$566,400	fill in the blank daa32d0bf07804b_6%
Selling expenses	$(260,000)	fill in the blank daa32d0bf07804b_7%	(188,800)	fill in the blank daa32d0bf07804b_8%
Administrative expenses	(169,000)	fill in the blank daa32d0bf07804b_9%	(177,000)	fill in the blank daa32d0bf07804b_10%
Total operating expenses	$(429,000)	fill in the blank daa32d0bf07804b_11%	$(365,800)	fill in the blank daa32d0bf07804b_12%
Operating income	$188,500	fill in the blank daa32d0bf07804b_13%	$200,600	fill in the blank daa32d0bf07804b_14%
Other revenue	78,000	fill in the blank daa32d0bf07804b_15%	70,800	fill in the blank daa32d0bf07804b_16%
Income before income tax expense	$266,500	fill in the blank daa32d0bf07804b_17%	$271,400	fill in the blank daa32d0bf07804b_18%
Income tax expense	(117,000)	fill in the blank daa32d0bf07804b_19%	(106,200)	fill in the blank daa32d0bf07804b_20%
Net income	$149,500	fill in the blank daa32d0bf07804b_21%	$165,200	fill in the blank daa32d0bf07804b_22%