Question: table {mso-displayed-decimal-separator:.; mso-displayed-thousand-separator:,;} tr {mso-height-source:auto;} col {mso-width-source:auto;} td {padding-top:1px; padding-right:1px; padding-left:1px; mso-ignore:padding; color:black; font-size:11.0pt; font-weight:400; font-style:normal; text-decoration:none; font-family:Calibri, sans-serif; mso-font-charset:0; text-align:general; vertical-align:bottom; border:none; white-space:nowrap; mso-rotate:0;}
table {mso-displayed-decimal-separator:"\."; mso-displayed-thousand-separator:"\,";} tr {mso-height-source:auto;} col {mso-width-source:auto;} td {padding-top:1px; padding-right:1px; padding-left:1px; mso-ignore:padding; color:black; font-size:11.0pt; font-weight:400; font-style:normal; text-decoration:none; font-family:Calibri, sans-serif; mso-font-charset:0; text-align:general; vertical-align:bottom; border:none; white-space:nowrap; mso-rotate:0;} .xl19 {font-weight:700;}
| Analytical Procedure | Comments & Actions | ||||
| Account | P/Y | C/Y | Dollar | % | |
| Change | Change | ||||
| Sales | 9,000,000 | 9,720,000 | |||
| GOGS | 6,296,000 | 7,000,000 | |||
| Gross Margin | 2,704,000 | 2,720,000 | |||
| Gross Margin % | 30% | 28% | |||
| General Expense | 2,044,000 | 2,003,000 | |||
| Depreciation | 300,000 | 334,000 | |||
| OI | 360,000 | 383,000 | |||
| Interest Expense | 60,000 | 75,000 | |||
| Income Taxes | 120,000 | 123,200 | |||
| Net Income | 180,000 | 184,400 | |||
| Accounts receivable | 500,000 | 900,000 | |||
| Allowance for Doubtful | 40,000 | 90,000 | |||
| % of Allowance | 8% | 10% | |||
| Inventory | 1,500,000 | 1,350,000 | |||
| Fixed Assets | 3,000,000 | 4,500,000 | |||
| Accum Depreciation | 1,500,000 | 1,834,000 | |||
| As % of Fixed Asset | 50% | 41% | |||
| Bank Loans 8% | 0 | 1,750,000 | |||
| Accured Interest | 60,000 | 40,000 | |||
| LT DEBT | 600,000 | 400,000 | |||
| Notes: | |||||
| 1. Forecast/budget for Sales C/Y was | |||||
| $9,900,000. Actual less than expected due | |||||
| to liberal returns policy in the C/Y | |||||
| 2. The 8% loan went into affect 7/1 | |||||
| 3. New facilities $1,500,000 place in service | |||||
| 7/1. Straigh line depreciation 25 years. | |||||
| Required: | |||||
| 1. Decide what dollar amount and % change is material and worthy of further investigation. | |||||
| 2. Are there any reported expenses that appear to be incorrect? | |||||
| 3. What questions would you ask management. |
Step by Step Solution
There are 3 Steps involved in it
Get step-by-step solutions from verified subject matter experts
