Metroline Manufacturing Income Statement for the Year Just Ended Sales revenue Less: Cost of goods sold...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Metroline Manufacturing Income Statement for the Year Just Ended Sales revenue Less: Cost of goods sold Gross profits Less: Operating expenses Operating profits Less: Interest expense Net profits before taxes Less: Taxes (rate = 40%) Net profits after taxes Less: Cash dividends To retained earnings $1,394,000 915,000 $479,000 113,000 $366,000 32,000 $334,000 133,600 $200,400 68,000 $132,400 Metroline Manufacturing Breakdown of Costs and Expenses into Fixed and Variable Components for the Year Just Ended Cost of goods sold Fixed cost Variable cost Total cost Operating expenses Fixed expenses Variable expenses Total expenses $204,000 711,000 $915,000 $36,000 77,000 $113,000 Pro forma income statement The marketing department of Metroline Manufacturing estimates that its sales next year will be $1.54 million. Interest expense is expected to remain unchanged at $32,000, and the firm plans to pay $66,000 in cash dividends. Metroline Manufacturing's income statement for the previous year is given, along with a breakdown of the firm's cost of goods sold and operating expenses into their fixed and variable components. a. Use the percent-of-sales method to prepare a pro forma income statement for next year. b. Use fixed and variable cost data to develop a pro forma income statement for next year. c. Compare and contrast the statements developed in parts a. and b. Which statement probably provides the better estimate of income? Explain why. Metroline Manufacturing Income Statement for the Year Just Ended Sales revenue Less: Cost of goods sold Gross profits Less: Operating expenses Operating profits Less: Interest expense Net profits before taxes Less: Taxes (rate = 40%) Net profits after taxes Less: Cash dividends To retained earnings $1,394,000 915,000 $479,000 113,000 $366,000 32,000 $334,000 133,600 $200,400 68,000 $132,400 Metroline Manufacturing Breakdown of Costs and Expenses into Fixed and Variable Components for the Year Just Ended Cost of goods sold Fixed cost Variable cost Total cost Operating expenses Fixed expenses Variable expenses Total expenses $204,000 711,000 $915,000 $36,000 77,000 $113,000 Pro forma income statement The marketing department of Metroline Manufacturing estimates that its sales next year will be $1.54 million. Interest expense is expected to remain unchanged at $32,000, and the firm plans to pay $66,000 in cash dividends. Metroline Manufacturing's income statement for the previous year is given, along with a breakdown of the firm's cost of goods sold and operating expenses into their fixed and variable components. a. Use the percent-of-sales method to prepare a pro forma income statement for next year. b. Use fixed and variable cost data to develop a pro forma income statement for next year. c. Compare and contrast the statements developed in parts a. and b. Which statement probably provides the better estimate of income? Explain why.
Expert Answer:
Answer rating: 100% (QA)
Part c The retained earnings are overstated by 1822... View the full answer
Related Book For
Principles Of Managerial Finance
ISBN: 978-0136119463
13th Edition
Authors: Lawrence J. Gitman, Chad J. Zutter
Posted Date:
Students also viewed these finance questions
-
Income statement for the year ended December 31, 2008 sales(200,000 units) $1,200,000 - cost of good sold 800,000 - groos profit 400,000 - then operating expenses - selling $280,000 - administrative...
-
The condensed single-step income statement for the year ended December 31, 2014, of Conti Chemical Company, a distributor of farm fertilizers and herbicides, follows. Selected accounts from Conti...
-
The condensed single-step income statement for the year ended December 31, 20Ã9, of Sunderland Chemical Company, a distributor of farm fertilizers and herbicides, appears as follows: Selected...
-
If $4000 is deposited into an account paying 3% interest compounded annually and at the same time $2000 is deposited into an account paying 5% interest compounded annually, after how long will the...
-
Did Zion Temple afford Murphy a chance to cure? Zion Temple First Pentecostal Church ordered new choir robes from Brighter Day Bookstore, a retailer that sold robes manufactured by Murphy Cap & Gown....
-
The ledger of Armour Lake Lumber Supply on July 31, 2020, includes the selected accounts below before adjusting entries have been prepared. An analysis of the companys accounts shows the following....
-
Outline how standard desktop applications such as a spreadsheet or database can be used to set up a basic T&D system.
-
Consider a Pfizer call and put purchased on July 28. Exercise price of call = $17.5, and for the put, $20. Price of call = $1.41, and for the put $1.51. a.Calculate the dollar gain or loss for each...
-
Prospect Y = ($5, 0.25 ; $16, 0.75) If Will's utility of wealth function is given byu(x)=x^0.25, what is the value of CE(Y) for Will? (In other words, what is Will's certainty equivalent for prospect...
-
In a sample of 539 households from a certain Midwestern city, it was found that 133 of these households owned at least one firearm. Give a 99% confidence interval for the percentage of families in...
-
3) Let A be an n n matrix over F whose characteristic polynomial splits and is given by: f(t) = det(A - tI) = (1)"(t 1) ( 2) ... ( n) (we're not assuming that X's are distinct). (a) Show that...
-
Goods are sold FOB destination. Tic Tac Corp. sold an air conditioner with a selling price of $10,200 to Cool Down Inc. The air conditioner was loaded on a delivery truck and shipped February 27, but...
-
I Spy With My LIttle Eyes produces designer sunglasses. Its projected financial information for the next period is as follows: Sales of 50,000 units @ $45 each for a total of $2,250,000 Total...
-
Chalice Ltd sells equipment to Chris Ltd on 1 Jul 2023. Chris Ltd qualifies for a 2-year interest free period. The current cash sales price is $40,000 and Chris Ltd will pay $40,000 on 30 June 2025....
-
Calculate what a landlord would receive in their rent disbursement based on the following scenario (please show your calculations). The landlords ledger account holds $1,500 rent and $120.55 for...
-
Angela and Frank are brother and sister and live in the same household. Angela has $50,000 of tax paid capital and she lends it to her brother to invest in his name because he is in a much lower tax...
-
Given the points: A=(-2,5,1), B=(-4,7,-2), C =(-3,5,3) and let a = AB, b = BC. The angle between vector a and vector b, to the nearest degree, is equal to: ? Formulae: If P(x1, y1, 21) and Q(x2, 32,...
-
Let (x) = x 2 - 9, g(x) = 2x, and h(x) = x - 3. Find each of the following. (((--) 2
-
What is the relationship between the predictability of a firms cash inflows and its required level of net working capital? How are net working capital, liquidity, and risk of insolvency related?
-
Why does the presence of fixed costs cause the percent-of-sales method of pro forma income statement preparation to fail? What is a better method?
-
Perkins Manufacturing is considering the sale of two non depreciable assets, X and Y. Asset X was purchased for $2,000 and will be sold today for $2,250. Asset Y was purchased for $30,000 and will be...
-
What minimum information must be extracted from a video clip of a moving object in order to quantify the object's motion?
-
Figure P2.4 shows a graph of position versus frame number from a video clip of a moving object. Describe this motion from beginning to end, and state any assumptions you make. Data from Figure P2.4...
-
The sequence in Figure P2.2 represents a ball rolling into a wall and bouncing off of it. The ball is \(10 \mathrm{~mm}\) in diameter. Make a graph showing the distance from the leading edge of the...
Study smarter with the SolutionInn App