Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Use the percent-of-sales method to prepare a pro forma income statement for the year ended December 31, 2022, for Hennesaw Lumber, Inc. Hennesaw Lumber, Inc.

image text in transcribed
image text in transcribed
Use the percent-of-sales method to prepare a pro forma income statement for the year ended December 31, 2022, for Hennesaw Lumber, Inc. Hennesaw Lumber, Inc. estimates that its sales in 2022 will be $4,500,000. Interest expense is to remain unchanged at $105,000 and the firm plans to pay cash dividends of $150,000 during 2022. Hennesaw Lumber, Inc.'s income statement for the year ended December 31, 2021 is shown below. From your preparation of the pro forma income statement, answer the following questions: Income Statement Hennesaw Lumber, Inc. For the Year Ended December 31, 2021 Sales Revenue $4,200,000 Less: Cost of goods sold 3,570,000 Gross profits $ 630,000 Less: Operating expenses 210,000 Operating profits $ 420,000 Less: Interest expense 105,000 Net profits before taxes $ 315,000 Less: Taxes (21%) 66,150 Net profits after taxes $ 248,850 Less: Cash dividends 120,000 To: Retained earnings $ 128.850 net profits after taxes for 2022 1049 One possible correct answer is: 272550 Cost of goods sold for 2022 4500 One possible correct answer is: 3825000 Operating expenses for 2022 5250 One possible correct answer is: 225000 Interest expense for 2022 3150 One possible correct answer is: 105000

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

Step: 3

blur-text-image

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

Investments An Introduction

Authors: Herbert B Mayo

9th Edition

324561385, 978-0324561388

More Books

Students also viewed these Finance questions