Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Horizontal analysis of income statement For 2012, McDade Company reported a decline in net income nd of the year, T. Burrows, the president, is presented

image text in transcribed
image text in transcribed
Horizontal analysis of income statement For 2012, McDade Company reported a decline in net income nd 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, 2012 and 2041 2012 2011 Sales $ 16,800,000 $ 15,000,000 Cost of goods sold (11,500,000) (10,000,000) Gross profit $5,300,000 $5,000,000 Selling expenses $(1.770,000) $(1,500,000) Administrative expenses (1,220,000) (1,000,000) Total operating expenses $ (2,990,000) $(2,500,000) Operating Income $ 2,310,000 $2,500,000 Other revenue 256,950 225,000 Income before income tax expense $ 2,566,950 $ 2,725,000 Income tax expense (1,413,000) (1,500,000) Net income $ 1,153,950 $1,225,000 1. Prepare a comparative Income statement with horizontal analysis for the year period, using 20Y1 as the base year. Round percentages to one decimal place. For those boxes in which you must enter subtracted or negative numbers use a minus sign McDade Company Comparative Income Statement Command low Mops mylow - Home eBook Show Me How For the Years Ended December 31, 2012 and 2041 Increase/(Decrease) 2012 Amount 16,800,000 15.000.000 1.800.000 Percent 200 % Sales 5.00 1.500,000 11.500.000 X 10.000.000 X Cost of goods sold 5,300,000 6,00 % 5.000.000 300,000 Gross profit 270,000 18.00 % 1.500.000 X Selling expenses 1.770,000 X 220.000 1.720,000 X 22.00% Administrative expenses % 19.60 1.220.000 X 490.000 1,000,000 X 2.500.000 - 190.000 -7.60 % 2.310.000 > 14.20 256.950 225,000 31.950 Total operating expenses Operating inc Other revenue Income before income tax expense Income tax expense 2.725.000 2.566.950 158,050 -5.8046 -87.000 5.30 1.500,000 X % 1.500.000 X 1.225.000 -71.050 -5.80 1.153.950 Net Income Feedback Check My Work Calculate the change in the amount and divide by the base (older) year amount to determine the horizontal analysis percentages a C

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image_2

Step: 3

blur-text-image_3

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Principles Of Auditing An Introduction To International Standards On Auditing

Authors: Rick Stephan Hayes, Roger Dassen, Arnold Schilder, Philip Wallage

2nd Edition

0273684108, 978-0273684107

More Books

Students also viewed these Accounting questions

Question

Distinguish between operating mergers and financial mergers.

Answered: 1 week ago

Question

What perspective or approach to talent would be appropriate?

Answered: 1 week ago

Question

What policies and practices for talent development are needed now?

Answered: 1 week ago