70.2K

Verified Solution

Link Copied!

For 20Y2, McDade Company reported a decline in net income. Atthe end of the year, T. Burrows, the president, is presented withthe following condensed comparative income statement:

McDade Company

Comparative Income Statement

For the Years Ended December 31, 20Y2 and 20Y1

1		20Y2	20Y1
2	Sales	$7,750,400.00	$6,920,000.00
3	Cost of goods sold	2,791,067.00	2,306,667.00
4	Gross profit	$4,959,333.00	$4,613,333.00
5	Selling expenses	$1,187,500.00	$950,000.00
6	Administrative expenses	701,100.00	570,000.00
7	Total operating expenses	$1,888,600.00	$1,520,000.00
8	Income from operations	$3,070,733.00	$3,093,333.00
9	Other income	134,400.00	120,000.00
10	Income before income tax	$3,205,133.00	$3,213,333.00
11	Income tax expense	60,000.00	50,000.00
12	Net income	$3,145,133.00	$3,163,333.00

1.

Prepare a comparative income statement with horizontal analysisfor the two-year period, using 20Y1 as the base year. Use the minussign to indicate an amount or percent decrease. If required, roundpercentages to one decimal place.

2.

To the extent the data permit, comment on the significantrelationships revealed by the horizontal analysis prepared in(1). Prepare a comparative income statement with horizontal analysisfor the two-year period, using 20Y1 as the base year. Use the minussign to indicate an amount or percent decrease. If required, roundpercentages to one decimal place. Score: 0/77 McDade Company Comparative Income Statement For the Years Ended December 31, 20Y2 and 20Y1 1 Increase (Decrease) Increase (Decrease) 2 20Y2 20Y1 Amount Percent 3 Sales $7,750,400.00 $6,920,000.00 4 Cost of goods sold 2,791,067.00 2,306,667.00 5 Gross profit $4,959,333.00 $4,613,333.00 6 Selling expenses $1,187,500.00 $950,000.00 7 Administrative expenses 701,100.00 570,000.00 8 Total operating expenses $1,888,600.00 $1,520,000.00 9 Income from operations $3,070,733.00 $3,093,333.00 10 Other income 134,400.00 120,000.00 11 Income before income tax $3,205,133.00 $3,213,333.00 12 Income tax expense 60,000.00 50,000.00 13 Net income $3,145,133.00 $3,163,333.00