Compile the pro forma income statement for the year

Assignment Help Financial Management
Reference no: EM131060553

Bells manufacturing estimates that the sales for the 2016 financial year will be $2.25 million. No new borrowing was obtained and, therefore, the interest expense remained unchanged at $24,500. Bells Manufacturing is planning on paying cash dividends of $85,000 during 2016. Refer to the financial data in the table while answering the following

a. Compile the pro forma income statement for the year ended December 31, 2016, using the percentage of sales method.

b. Compile the pro forma income statement for the year ended December 31, 2016, using the fixed and variable cost data

c. As the financial manager, which of the two pro forma statements would you regard as more accurate, explain.

Bell Manufacturing

Income Statement for the Year

Ended December 31, 2015

Sales Revenue                                 $1,800,000

Less Cost of Goods sold                 $1,100,000

Gross Profits                                      $700,000

Less: Operating Expenses            $450,000

Operating Profits                             $250,000

Less: Interest Expense                  $24,500

Net Profits before taxes                               $225,500

Less: Taxes (rate = 40%)                                $90,200

Net Profit after taxes                     $135,300

Less: Cash Dividends                      $85,000

To retained earnings                      $50,300

Bell Manufacturing Breakdown

Of Cost and Expenses into Fixed

And Variable Components for the

Year Ended December 31, 2015

Cost of goods sold

                Fixed cost                            $750,000

                Variable cost                      $350,000

                Total Costs                          $1,100,000

Operating Expenses

                Fixed expenses                $155,000

                Variable expenses           $295,000

                Total Expense                    $450,000

Reference no: EM131060553

Questions Cloud

Theories of interest rate determination : You are a financial analyst for the CMC Corporation. This corporation predicts changes in the economy, such as interest rates, retail trends, and unemployment. Your job is to educate incoming analyst on the terminology, definitions, and uses of in..
What was the standard deviation-arithmetic average : You’ve observed the following returns on Crash-n-Burn Computer’s stock over the past five years: 12 percent, –12 percent, 19 percent, 24 percent, and 10 percent. a. What was the arithmetic average return on Crash-n-Burn’s stock over this five-year pe..
Describing concepts of information systems delivery : Write a 3 page paper (excluding title, abstract, introduction, and references) describing the concepts of the Information Systems Delivery Cycle (SDLC) and how the Project Management Life Cycle can be effectively leveraged to deliver IT projects m..
What is bom and present its different forms : What is "BOM" and present its different forms.
Compile the pro forma income statement for the year : Bells manufacturing estimates that the sales for the 2016 financial year will be $2.25 million. No new borrowing was obtained and, therefore, the interest expense remained unchanged at $24,500. Compile the pro forma income statement for the year ende..
Determine which alternative is less costly : A granary has two options for a conveyor used in the manufacture of grain for transporting, filling, or emptying. One conveyor can be purchased and installed for $80,000 with $1,500 salvage value after 16 years. Determine which alternative is less co..
Case study in international management : *Case study in International Management 1. What the new manager or family expects in the new assignment? 2. What problems you and your family experienced in first year of movement?
Annuity and retirement : Annuity/Retirement A. If you deposited the following amount per month (letters in your last name X $80) from your paycheck from the time you graduate from school until you retire (at age 75) and your employer contributed an extra 6%, how much wealth ..
What is the present value of the interest tax shields : The unlevered firm expects to earn $250,000 in net operating income each year for the foreseeable future. It has a tax rate of 40% and has a capitalization rate of 8% equal to the industry required return for this type of firm. What is the present va..

Reviews

Write a Review

 

Financial Management Questions & Answers

  What is the monthly loan payment

You want to buy a car, and a local bank will lend you $20,000. The loan would be fully amortized over 5 years (60 months), and the nominal interest rate would be 12%, with interest paid monthly. What is the monthly loan payment? What is the loan’s EF..

  Uses tool and die machines to produce equipment for firms

Tool Makers, Inc. uses tool and die machines to produce equipment for other firms. The initial cost of one customized tool and die machine is $850,000. This machine costs $10,000 a year (after-tax) to operate. Each machine has a life of 3 years befor..

  Net after tax interest cost associated with this bond issue

Charter Corp has issued 2,500 debentures with a total principal value of $2500000. The bonds have a coupon interest rate of 7%. a. What dollar amount of interest per bond can an investor expect to receive each year from charter? b. What is Charter's ..

  Assume that the maturity risk premium is zero

The real risk-free rate is 3.5 percent, and inflation is expected to be 3 percent next year and 5 percent for the following 3 years. Assume that the maturity risk premium is zero. What is the yield on 3-year Treasury securities?

  Leverage gives the illusion of higher returns

Explain, in your own words, when and how the composition of capital (the mix of debt and equity) does not affect the value of the firm and Discuss this statement: leverage gives the illusion of higher returns.

  Explain the various parts of risk based capital

Explain the various parts of Risk Based Capital for insurance companies in the US. Compare the similarities and difference among Risk Based capital for Life insurers in the US and Basel I, II and III for banks

  When should a firm consider the portfolio effects of project

When should a firm consider the portfolio effects of a new project? What are the primary advantages and disadvantages of applying simulation to capital budgeting risk analysis?

  Company have to wait before expanding its operations

Meadow Brook Manor would like to buy some additional land and build a new assisted living center. The anticipated total cost is $28 million. Management has decided to save $1.4 million a quarter for this purpose. The firm earns 6 percent compounded q..

  Statements regarding arbitrage and security prices

Which of the following statements regarding arbitrage and security prices is incorrect?

  Should leave capital markets unregulated

Calculate how much money she could take out each year for the 20 years from her 41st birthday till her 60th birthday, assuming she still earns 5% and takes out the same amount each year, leaving exactly $0 in the account after removing her 20th paym..

  What are bond equivalent and discount yields on investment

The treasurer of a large corporation wants to invest $33 million in excess short-term cash in a particular money market investment. The prospectus quotes the instrument at a true yield of 4.21 percent; what are the bond equivalent and discount yields..

  A nursing home projects asset growth

A nursing home projects asset growth at 10 percent per year over the next 10 years. If it wishes to reduce its reliance on debt financing, what rate of equity growth over the 10-year period will be desired?

Free Assignment Quote

Assured A++ Grade

Get guaranteed satisfaction & time on delivery in every assignment order you paid with us! We ensure premium quality solution document along with free turntin report!

All rights reserved! Copyrights ©2019-2020 ExpertsMind IT Educational Pvt Ltd