In: Finance
Ch. 16 Q 1
Complete a horizontal analysis for Brown Company. (Negative answers should be indicated by a minus sign. Leave no cells blank - be certain to enter "0" wherever required. Round the "percent" answers to the nearest hundredth percent.)
BROWN COMPANY Comparative Balance Sheet December 31, 2016 and 2017 |
||||||
INCREASE (DECREASE) | ||||||
2017 | 2016 | Amount | Percent | |||
Assets | ||||||
Current assets: | ||||||
Cash | $ | 13,950 | $ | 9,150 | $ | % |
Accounts receivable | 19,350 | 14,400 | % | |||
Merchandise inventory | 19,650 | 23,850 | % | |||
Prepaid advertising | 55,800 | 46,350 | % | |||
Total current assets | $ | 108,750 | $ | 93,750 | $ | % |
Plant and equipment: | ||||||
Building (net) | 120,900 | 127,350 | $ | % | ||
Land | 94,500 | 94,500 | % | |||
Total plant and equipment | $ | 215,400 | $ | 221,850 | % | |
Total assets | $ | 324,150 | $ | 315,600 | $ | % |
Liabilities | ||||||
Current liabilities: | ||||||
Accounts payable | $ | 133,350 | $ | 120,900 | $ | % |
Salaries payable | 23,850 | 18,900 | % | |||
Total current liabilities | $ | 157,200 | $ | 139,800 | $ | % |
Long-term liabilities: | ||||||
Mortgage note payable | 100,350 | 87,900 | % | |||
Total liabilities | $ | 257,550 | $ | 227,700 | $ | % |
Owner’s Equity | ||||||
J. Brown, capital | 66,600 | 87,900 | % | |||
Total liabilities and owner’s equity | $ | 324,150 | $ | 315,600 | $ | % |
In this horizontal analysis, we are comparing the values in the
year 2017 with 2016.
Positive change in the percentage means increase in values in the
year 2017 compared to year 2016, and negative means decrease in
values. We call the year 2016 as the base year with which we are
comparing the latest year (that is 2017) values.
For percentage tab, formula used is (Amount in 2017-Amount in 2016)/Amount in 2016 in percentage.
For amount tab, the formula used is (Amount in year 2017 - Amount in year 2016)