Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Line ItemsYear 1 Year 2 Year 3 Year 4 Year 5 Net Sales$ 2 0 0 , 0 0 0 . 0 0 $ 1

Line ItemsYear 1Year 2Year 3Year 4Year 5Net Sales$200,000.00 $180,000.00 $200,000.00 $220,000.00 $250,000.00 Less: Cost of Goods Sold($100,000.00)($90,500.00)($100,500.00)($100,000.00)($120,000.00)Gross Margin$100,000.00 $89,500.00 $99,500.00 $120,000.00 $130,000.00 Less: Operating Expenses($50,000.00)($55,000.00)($60,000.00)($65,000.00)($70,000.00)Less: Taxes($16,000.00)($14,400.00)($16,000.00)($17,000.00)($20,000.00)Net Income$34,000.00 $20,100.00 $23,500.00 $38,000.00 $40,000.00 Completing this activity will help you learn to:1. create Excel formulas using cell references.2. create absolute cell references to perform calculations efficiently and correctly.3. apply conditional formatting to highlight cells based on criteria that you specify.Case scenario: You are working at a small business that has been mostly stable. You want to analyze the financial statements of the past five years to examine the trends over time and compare the percentages of income statement items relative to overall sales. You also want to highlight cells according to whether the calculated ratio increases or decreases more than a specified amount.Required:Download spreadsheet CommonSizeCaseData-dfc1f7.xlsxYou will build a spreadsheet that performs common-size analysis using five years of a company's income statements. Specifically, you will create two sheets within the workbook, one for the horizontal analysis and one for the vertical analysis. Further, you will use conditional formatting to visually differentiate between cells that reflect increases and cells that reflect decreases over a specified percentage.HINT: STEP-BY-STEP WALKTHROUGH1. Horizontal analysis: Create a new sheet within your Excel workbook that you will use to perform the horizontal analysis, comparing each year's income statement item to its corresponding item in year 1.Copy column A from the Financial Statement Data sheet to Column A in your new sheet. Also copy the information in row 1 to row 1 in your new sheet so that the basic structure of the table will be the same in the new sheet but it will have no data.a. Now create formulas in your new sheet using the data in the Financial Statement Data sheet that will reflect the correct percentages as described in the previous question. Instead of creating every formula one by one, how could you create just one formula in cell B2 that can be copied and pasted to all cells? Note that there are negative values in the Financial Statement Data sheet. Choose the correct formula.I. ='Financial Statement Data'!$B2/'Financial Statement Data'!B2II.='Financial Statement Data'!B2/'Financial Statement Data'!$B2III. ='Financial Statement Data'!B2/'Financial Statement Data'!B$2IV.='Financial Statement Data'!B2/'Financial Statement Data'!$B$2IIIIIIIVb. Copy and paste that one formula to all the relevant cells in your new sheet. Round your answers to two decimal places.Line ItemsYear 1Year 2Year 3Year 4Year 5Net Salesfill in the blank 3100%fill in the blank 490%fill in the blank 5100%fill in the blank 6110%fill in the blank 7125%Less: Cost of Goods Soldfill in the blank 8100%fill in the blank 990.5%fill in the blank 10100.5%fill in the blank 11100%fill in the blank 12120%Gross Marginfill in the blank 13100%fill in the blank 1489.5%fill in the blank 1599.5%fill in the blank 16120%fill in the blank 17130%Less: Operating Expensesfill in the blank 18100%fill in the blank 19110%fill in the blank 20120%fill in the blank 21130%fill in the blank 22140%Less: Taxesfill in the blank 23100%fill in the blank 2490%fill in the blank 25100%fill in the blank 26106%fill in the blank 27125%Net Incomefill in the blank 28100%fill in the blank 2959%fill in the blank 3069%fill in the blank 31112%fill in the blank 32118%2. Vertical analysis: Create another new sheet to perform the vertical analysis, comparing each year's item to that year's net sales:a. Instead of creating every formula one by one, how can you create just one formula in cell B2 that can be copied and pasted to all cells? Note that there are negative values in the Financial Statement Data sheet. Choose the correct formula.I. =ABS('Financial Statement Data'!$B2/'Financial Statement Data'!B2)II.=ABS('Financial Statement Data'!B2/'Financial Statement Data'!$B2)III.=ABS('Financial Statement Data'!B2/'Financial Statement Data'!B$2)IV.=ABS('Financial Statement Data'!B2/'Financial Statement Data'!$B$2)IIIIIIIVb. Again, copy and paste that one formula to all the relevant cells in your new sheet. Round your answers to two decimal places. Enter all percentages as positive numbers.Line ItemsYear 1Year 2Year 3Year 4Year 5Net Salesfill in the blank 34100%fill in the blank 35100%fill in the blank 36100%fill in the blank 37100%fill in the blank 38100%Less: Cost of Goods Soldfill in the blank 3950%fill in the blank 4045.25%fill in the blank 4150.25%fill in the blank 4250%fill in the blank 4348.0%Gross Marginfill in the blank 4450%fill in the blank 4544.75%fill in the blank 4649.75%fill in the blank 4760%fill in the blank 4852%Less: Operating Expensesfill in the blank 4925%fill in the blank 5027.5%fill in the blank 5130%fill in the blank 5232.5Incorrect%fill in the blank 5328%Less: Taxesfill in the blank 548%fill in the blank 558%fill in the blank 568%fill in the blank 578.5%fill in the blank 588%Net Incomefill in the blank 5917%fill in the blank 6010.05%fill in the blank 6111.75%fill in the blank 6219%fill in the blank 6316%3. Conditional formatting: You want to show the increases and decreases with visually different colors. Apply the following conditional formatting to your horizontal analysis sheet: For the cells that have an increase of more than 105 percent, use a yellow fill with dark yellow text. For cells that have a decrease of less than 95 percent, use a light red fill with dark red text. Choose the table with the correct conditional formatting.ItemGraphItemGraphI.

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

Step: 3

blur-text-image

Ace Your Homework with AI

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

Get Started

Students also viewed these Accounting questions

Question

What are the components of a data confidentiality code?

Answered: 1 week ago