Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Pro forma income statement T he marketing department of Metroline Manufacturing estimates that its sales in 2016 will be $1.62 million. Interest expense is expected

Pro forma income statement The marketing department of Metroline Manufacturing estimates that its sales in 2016 will be $1.62 million. Interest expense is expected to remain unchanged at

$38,000, and the firm plans to pay $71,000 in cash dividends during 2016. Metroline Manufacturing's income statement for the year ended December 31, 2015, 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 the year ended December 31, 2016.

b. Use fixed and variable cost data to develop a pro forma income statement for the year ended December 31, 2016.

c. Compare and contrast the statements developed in parts a. and b. Which statement probably provides the better estimate of 2016 income? Explain why.

Cost of goods sold
Fixed cost $205,000
Variable cost 710000
Total cost $915,000
Operating expenses
Fixed expenses $40,000
Variable expenses 76000
Total expenses $116,000
Metroline Manufacturing Income Statement for the Year Ended December 31, 2012
Sales revenue $1,410,000
Less: Cost of goods sold 915000
Gross profits $495,000
Less: Operating expenses 116000
Operating profits $379,000
Less: Interest expense 38000
Net profits before taxes $341,000
Less: Taxes (rate = 40%) 136400
Net profits after taxes $204,600
Less: Cash dividends 60000
To retained earnings $144,600

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image_2

Step: 3

blur-text-image_3

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

The Leverage Space Trading Model

Authors: Ralph Vince

1st Edition

0470455950, 978-0470455951

More Books

Students also viewed these Finance questions