Question
For 20Y2, McDade Company reported a decline in net income. At the end of the year, T. Burrows, the president, is presented with the following
For 20Y2, McDade Company reported a decline in net income. At the end of the year, T. Burrows, the president, is presented with the following condensed comparative income statement:
McDade Company Comparative Income Statement For the Years Ended December 31, 20Y2 and 20Y1 | |||
20Y2 | 20Y1 | ||
Sales | $668,329 | $589,000 | |
Cost of merchandise sold | 473,600 | 370,000 | |
Gross profit | $194,729 | $219,000 | |
Selling expenses | $67,500 | $50,000 | |
Administrative expenses | 38,810 | 31,000 | |
Total operating expenses | $106,310 | $81,000 | |
Income from operations | $88,419 | $138,000 | |
Other revenue | 3,103 | 2,500 | |
Income before income tax expense | $91,522 | $140,500 | |
Income tax expense | 25,600 | 42,200 | |
Net income | $65,922 | $98,300 |
Required:
Question Content Area
1. Prepare a comparative income statement with horizontal analysis for the two-year period, using 20Y1 as the base year. Round percentages to one decimal place. Use the minus sign to indicate a decrease in the "Difference" columns.
20Y2 | 20Y1 | Difference - Amount | Difference - Percent | |
Sales | $668,329 | $589,000 | $fill in the blank c93bfa0f9008feb_1 | fill in the blank c93bfa0f9008feb_2% |
Cost of merchandise sold | 473,600 | 370,000 | fill in the blank c93bfa0f9008feb_3 | fill in the blank c93bfa0f9008feb_4% |
Gross profit | $194,729 | $219,000 | $fill in the blank c93bfa0f9008feb_5 | fill in the blank c93bfa0f9008feb_6% |
Selling expenses | $67,500 | $50,000 | $fill in the blank c93bfa0f9008feb_7 | fill in the blank c93bfa0f9008feb_8% |
Administrative expenses | 38,810 | 31,000 | fill in the blank c93bfa0f9008feb_9 | fill in the blank c93bfa0f9008feb_10% |
Total operating expenses | $106,310 | $81,000 | $fill in the blank c93bfa0f9008feb_11 | fill in the blank c93bfa0f9008feb_12% |
Income from operations | $88,419 | $138,000 | $fill in the blank c93bfa0f9008feb_13 | fill in the blank c93bfa0f9008feb_14% |
Other revenue | 3,103 | 2,500 | fill in the blank c93bfa0f9008feb_15 | fill in the blank c93bfa0f9008feb_16% |
Income before income tax expense | $91,522 | $140,500 | $fill in the blank c93bfa0f9008feb_17 | fill in the blank c93bfa0f9008feb_18% |
Income tax expense | 25,600 | 42,200 | fill in the blank c93bfa0f9008feb_19 | fill in the blank c93bfa0f9008feb_20% |
Net income | $65,922 | $98,300 | $fill in the blank c93bfa0f9008feb_21 | fill in the blank c93bfa0f9008feb_22% |
Question Content Area
2. Net income has
increaseddecreased
from 20Y1 to 20Y2. Sales have
increaseddecreased
; however, the cost of merchandise sold has
increaseddecreased
, causing the gross profit to
increasedecrease
.
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