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).
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
Solution
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
Answers: 1
Another question on Business
Business, 21.06.2019 17:10
All else being equal, which is true about a firm with high operating leverage relative to a firm with low operating leverage? select one: a. a higher percentage of the high operating leverage firm's costs are fixed. b. the high operating leverage firm is exposed to less risk. c. the debt payments limit the high operating leverage firm's opportunities to turn a big profit. d. the high operating leverage firm has more debt.
Answers: 2
Business, 22.06.2019 09:40
Alpha industries is considering a project with an initial cost of $8 million. the project will produce cash inflows of $1.49 million per year for 8 years. the project has the same risk as the firm. the firm has a pretax cost of debt of 5.61 percent and a cost of equity of 11.27 percent. the debt–equity ratio is .60 and the tax rate is 35 percent. what is the net present value of the project?
Answers: 1
Business, 22.06.2019 20:00
In myanmar, six laborers, each making the equivalent of $ 2.50 per day, can produce 40 units per day. in china, ten laborers, each making the equivalent of $ 2.25 per day, can produce 48 units. in billings comma montana, two laborers, each making $ 60.00 per day, can make 102 units. based on labor cost per unit only, the most economical location to produce the item is china , with a labor cost per unit of $ . 05. (enter your response rounded to two decimal places.)
Answers: 3
Business, 23.06.2019 01:40
The petty cash fund has a current balance of $ 350, which is the established fund balance. based on activity in the fund, it is determined that the balance needs to be changed to $ 450. which journal entry is needed to make this change?
Answers: 3
You know the right answer?
For 2016, Indigo Company initiated a sales promotion campaign that included the expenditure of an ad...
Questions
Mathematics, 21.06.2021 16:10
Computers and Technology, 21.06.2021 16:10
Mathematics, 21.06.2021 16:10
Computers and Technology, 21.06.2021 16:10
Computers and Technology, 21.06.2021 16:10
