Question
The 2020 pro-forma income statement for Grover Company is as follows. Glover Company Pro-Forma Income Statement For the Year Ended December 31, 2020 Sales revenue
The 2020 pro-forma income statement for Grover Company is as follows.
Glover Company
Pro-Forma Income Statement
For the Year Ended December 31, 2020
Sales revenue (20,000 units).... |
| $170,000 |
Cost of goods sold: |
|
|
Direct material . | $16,000 |
|
Direct labor .. | 27,000 |
|
Variable manufacturing overhead.. | 6,000 |
|
Fixed manufacturing overhead | 2,000 |
|
Total cost of goods sold.. |
| 51,000 |
Gross profit.. |
| $119,000 |
Selling expenses: |
|
|
Variable | $20,000 |
|
Fixed.. | 45,000 |
|
Administrative expenses: |
|
|
Variable | 8,000 |
|
Fixed.. | 32,000 |
|
Total selling and administrative expenses.. |
| $105,000 |
Profit before tax |
| $14,000 |
Income tax 40% |
| 5,600 |
Net Income (Profit after tax) |
| $8,400 |
Consider each of the following independent situations
g) Compute the increase (decrease) in profit after tax if sales were to increase by 25%, fixed selling and administrative expenses decrease by 5% (4 marks)
h) If the company increases fixed selling expenses by $10,000 and variable selling expenses by $2 per unit, unit sales are expected to increase by 10%. Calculate the companys after-tax profit if these changes were to occur, assuming the same tax rate of 40%). (4 marks)
i) If the sales volume is 25,000 units, what is the selling price needed to achieve an after-tax profit of $15,000? (4 marks)
j) If direct material costs increase 10%, direct labor costs increase 15%, variable overhead costs increase 10% and fixed overhead increases by $10 000, how many units must be sold to earn an after-tax profit of $30,000? (Round your calculations to the next highest unit). (4 marks)
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started