Kim Clover, the controller of Jones Corporation, is trying to prepare a sales budget for the...

Transcribed Image Text:

Kim Clover, the controller of Jones Corporation, is trying to prepare a sales budget for the coming year. The income statement for the previous fiscal year is as follows: Income Statement Sales revenue Cost of goods sold Gross profit Selling & administrative expenses Net income Prior Year $417,000 (268,000) 149,000 (77,000) $72,000 Historically, cost of goods sold is about 70 percent of sales revenue. Selling and administrative expenses are about 20 percent of sales revenue. Mary Swanson, the chief executive officer (CEO), told Kim Clover that she expected sales next year to be 10 percent above prior year sales. Required: Prepare a pro forma income statement for the coming year using the historical averages and the CEO's estimate regarding sales. Note: Enter amounts to be deducted with a minus sign. Pro forma income statement Year 3 Kim Clover, the controller of Jones Corporation, is trying to prepare a sales budget for the coming year. The income statement for the previous fiscal year is as follows: Income Statement Sales revenue Cost of goods sold Gross profit Selling & administrative expenses Net income Prior Year $417,000 (268,000) 149,000 (77,000) $72,000 Historically, cost of goods sold is about 70 percent of sales revenue. Selling and administrative expenses are about 20 percent of sales revenue. Mary Swanson, the chief executive officer (CEO), told Kim Clover that she expected sales next year to be 10 percent above prior year sales. Required: Prepare a pro forma income statement for the coming year using the historical averages and the CEO's estimate regarding sales. Note: Enter amounts to be deducted with a minus sign. Pro forma income statement Year 3