Question: 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
Get step-by-step solutions from verified subject matter experts
