For 2016, Clapton Company reported a decline in net income. At the end of the ye
ID: 2477605 • Letter: F
Question
For 2016, Clapton Company reported a decline in net income. At the end of the year, S. Hand, the president, is presented with the following condensed comparative income statement:
Clapton Company
Comparative Income Statement
For the Years Ended December 31, 2016 and 2015
1
2016
2015
2
Sales
$6,750,000.00
$6,000,000.00
3
Cost of goods sold
2,480,000.00
2,000,000.00
4
Gross profit
$4,270,000.00
$4,000,000.00
5
Selling expenses
$1,260,000.00
$1,000,000.00
6
Administrative expenses
625,000.00
500,000.00
7
Total operating expenses
$1,885,000.00
$1,500,000.00
8
Income from operations
$2,385,000.00
$2,500,000.00
9
Other income
110,000.00
100,000.00
10
Income before income tax
$2,495,000.00
$2,600,000.00
11
Income tax expense
60,000.00
50,000.00
12
Net income
$2,435,000.00
$2,550,000.00
Income Statement
Prepare a comparative income statement with horizontal analysis for the two-year period, using 2015 as the base year. Use the minus sign to indicate an amount or percent decrease. If required, round percentages to one decimal place.
Clapton Company
Comparative Income Statement
For the Years Ended December 31, 2016 and 2015
1
Increase (Decrease)
Increase (Decrease)
2
2016
2015
Amount
Percent
3
Sales
$6,750,000.00
$6,000,000.00
4
Cost of goods sold
2,480,000.00
2,000,000.00
5
Gross profit
$4,270,000.00
$4,000,000.00
6
Selling expenses
$1,260,000.00
$1,000,000.00
7
Administrative expenses
625,000.00
500,000.00
8
Total operating expenses
$1,885,000.00
$1,500,000.00
9
Income from operations
$2,385,000.00
$2,500,000.00
10
Other income
110,000.00
100,000.00
11
Income before income tax
$2,495,000.00
$2,600,000.00
12
Income tax expense
60,000.00
50,000.00
13
Net income
$2,435,000.00
$2,550,000.00
Final Question
To the extent the data permit, comment on the significant relationships revealed by the horizontal analysis.
Net income has from 2015 to 2016. Sales have ; however, the cost of goods sold has by a percentage, causing the gross profit to at a slower pace than sales.
Clapton Company
Comparative Income Statement
For the Years Ended December 31, 2016 and 2015
Explanation / Answer
Answers
1
Increase (Decrease)
Increase (Decrease)
2
2016
2015
Amount
Percent
[A]
[B]
[C = A - B]
[ ( C/B) x 100]
3
Sales
$ 67,50,000.00
$ 60,00,000.00
$ 7,50,000.00
12.5%
4
Cost of goods sold
$ 24,80,000.00
$ 20,00,000.00
$ 4,80,000.00
24.0%
5
Gross profit
$ 42,70,000.00
$ 40,00,000.00
$ 2,70,000.00
6.8%
6
Selling expenses
$ 12,60,000.00
$ 10,00,000.00
$ 2,60,000.00
26.0%
7
Administrative expenses
$ 6,25,000.00
$ 5,00,000.00
$ 1,25,000.00
25.0%
8
Total operating expenses
$ 18,85,000.00
$ 15,00,000.00
$ 3,85,000.00
25.7%
9
Income from operations
$ 23,85,000.00
$ 25,00,000.00
$ (1,15,000.00)
(4.6%)
10
Other income
$ 1,10,000.00
$ 1,00,000.00
$ 10,000.00
10.0%
11
Income before income tax
$ 24,95,000.00
$ 26,00,000.00
$ (1,05,000.00)
(4.0%)
12
Income tax expense
$ 60,000.00
$ 50,000.00
$ 10,000.00
20.0%
13
Net income
$ 24,35,000.00
$ 25,50,000.00
$ (1,15,000.00)
(4.5%)
Net income has DECREASED from 2015 to 2016. Sales have INCREASED ; however, the cost of goods sold has INCREASED by a 24.0 percentage, causing the gross profit to INCREASE at a slower pace than sales.
1
Increase (Decrease)
Increase (Decrease)
2
2016
2015
Amount
Percent
[A]
[B]
[C = A - B]
[ ( C/B) x 100]
3
Sales
$ 67,50,000.00
$ 60,00,000.00
$ 7,50,000.00
12.5%
4
Cost of goods sold
$ 24,80,000.00
$ 20,00,000.00
$ 4,80,000.00
24.0%
5
Gross profit
$ 42,70,000.00
$ 40,00,000.00
$ 2,70,000.00
6.8%
6
Selling expenses
$ 12,60,000.00
$ 10,00,000.00
$ 2,60,000.00
26.0%
7
Administrative expenses
$ 6,25,000.00
$ 5,00,000.00
$ 1,25,000.00
25.0%
8
Total operating expenses
$ 18,85,000.00
$ 15,00,000.00
$ 3,85,000.00
25.7%
9
Income from operations
$ 23,85,000.00
$ 25,00,000.00
$ (1,15,000.00)
(4.6%)
10
Other income
$ 1,10,000.00
$ 1,00,000.00
$ 10,000.00
10.0%
11
Income before income tax
$ 24,95,000.00
$ 26,00,000.00
$ (1,05,000.00)
(4.0%)
12
Income tax expense
$ 60,000.00
$ 50,000.00
$ 10,000.00
20.0%
13
Net income
$ 24,35,000.00
$ 25,50,000.00
$ (1,15,000.00)
(4.5%)
Related Questions
drjack9650@gmail.com
Navigate
Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.