In: Accounting
1. Prepare a vertical analysis on the income statement and Balance statement. (Please show
the formula & your calculations).
Balance Sheet
December 31, 20X7 & 20X6
Assets 20X7 20X6
Cash $ 15,000 17,000
Marketable securities 10,000 10,000
Accounts receivable (net) 20,000 22,000
Inventory 30,000 27,000
Prepaid expenses 8,000 9,000
Property, plant, and equipment 117,000 117,000
Total assets $200,000 202,000
Liabilities and Stockholders' Equity
Current liabilities $ 30,000 27,000
Long-term liabilities 61,000 56,000
Stockholders' equity 109,000 119,000
Total liabilities and stockholders' equity $200,000 202,000
Income Statement
For the Year Ended December 31, 20X7 & 20X6
Net sales $160,000 150,000
Cost of goods sold 120,000 118,000
Gross margin $ 40,000 32,000
Operating expenses
Selling and administrative expenses $ 16,000 23,000
Interest expense 8,000 7,750
Income taxes expense 4,000 28,000 250
Net income $ 12,000 1,000
thats the balance sheet and income statement