/*! This file is auto-generated */ .wp-block-button__link{color:#fff;background-color:#32373c;border-radius:9999px;box-shadow:none;text-decoration:none;padding:calc(.667em + 2px) calc(1.333em + 2px);font-size:1.125em}.wp-block-file__button{background:#32373c;color:#fff;text-decoration:none} Problem 3 A proposed new investment has pr... [FREE SOLUTION] | 91Ó°ÊÓ

91Ó°ÊÓ

A proposed new investment has projected sales of \(\$ 860,000\). Variable costs are 60 percent of sales, and fixed costs are \(\$ 195,000\) depreciation is \(\$ 86,000\). Prepare a pro forma income statement assuming a tax rate of 35 percent. What is the projected net income?

Short Answer

Expert verified
The projected net income for the new investment, based on the given data, is \$ 40,950. This is calculated using a pro forma income statement by first determining the Gross Margin (\$344,000), then the Operating Income (\$63,000), and finally, subtracting the tax (\$22,050) to arrive at the projected Net Income.

Step by step solution

01

Calculate Gross Margin

For the Gross Margin, deduct variable cost (60% of Total Sales) from the total sales. Variable Costs = \(60\% \times \$ 860,000 = \$ 516,000\) Thus Gross Margin = Total Sales - Variable Costs = \$ 860,000 - \$ 516,000 = \$ 344,000
02

Calculate Operating Income

The Operating Income is calculated by subtracting the fixed costs and the depreciation from the Gross Margin. Fixed Costs + Depreciation = \$ 195,000 + \$ 86,000 = \$ 281,000 Operating Income = Gross Margin - (Fixed Costs + Depreciation) = \$ 344,000 - \$ 281,000 = \$ 63,000
03

Calculate Net Income

The Net Income is found by subtracting tax (35% of Operating Income) from the Operating Income. Tax = \(35\% \times \$ 63,000 = \$ 22,050\) Net Income = Operating Income - Tax = \$ 63,000 - \$ 22,050 = \$ 40,950 From these calculations, it can be concluded that the projected net income for the new investment is \$ 40,950.

Unlock Step-by-Step Solutions & Ace Your Exams!

  • Full Textbook Solutions

    Get detailed explanations and key concepts

  • Unlimited Al creation

    Al flashcards, explanations, exams and more...

  • Ads-free access

    To over 500 millions flashcards

  • Money-back guarantee

    We refund you if you fail your exam.

Over 30 million students worldwide already upgrade their learning with 91Ó°ÊÓ!

Key Concepts

These are the key concepts you need to understand to accurately answer the question.

Gross Margin Calculation
Gross margin is a key financial metric that shows the difference between sales and the cost of goods sold (COGS). It indicates how much profit a company makes from its core activities before expenses related to selling, managerial tasks, and taxes are deducted. In simple terms, gross margin helps you understand how effectively a company turns sales into profits.
To calculate the gross margin, start by determining your total sales and then find out your variable costs. Variable costs are expenses that change in proportion to the volume of goods produced, such as materials and direct labor.
In this exercise, the total sales are projected at \(\\(860,000\), and variable costs are calculated as 60% of those sales. This leads to:
  • Variable costs = \(60\% \times \\)860,000 = \\(516,000\)
  • Gross margin = Total Sales - Variable Costs = \(\\)860,000 - \\(516,000 = \\)344,000\)
This calculation means the gross margin is \(\$344,000\), representing the funds available to cover other expenses.
Operating Income
Operating income, often referred to as operating profit or EBIT (Earnings Before Interest and Taxes), measures the profitability from regular business operations. It excludes all expenses associated with debts, taxes, or any other non-operating expenses.
The calculation of operating income begins with the gross margin. From this, fixed costs and depreciation are deducted. Fixed costs are the terms for periodic expenses that do not change within a certain period regardless of the level of production. Depreciation, on the other hand, accounts for the wear and tear on fixed assets over time.
In the given problem, fixed costs and depreciation are added together:
  • Fixed costs + Depreciation = \(\\(195,000 + \\)86,000 = \\(281,000\)
  • Operating Income = Gross Margin - (Fixed Costs + Depreciation) = \(\\)344,000 - \\(281,000 = \\)63,000\)
This implies that the company's core activities result in an operating income of \(\$63,000\), not accounting for tax expenses.
Net Income Calculation
Net income is the "bottom line" for a company's earnings, calculated as total revenues minus total expenses, including taxes and other non-operating costs. It represents the actual profit managed to take home, showing how efficient a company is in managing its operating costs and overall expenses.
To determine net income, operating income must be adjusted for taxes. In this exercise, a tax rate of 35% is applied to the operating income:
  • Tax = \(35\% \times \\(63,000 = \\)22,050\)
  • Net Income = Operating Income - Tax = \(\\(63,000 - \\)22,050 = \\(40,950\)
The resulting net income is \(\\)40,950\), indicating what the business earns after covering all costs, showcasing its true profitability after tax obligations.

One App. One Place for Learning.

All the tools & learning materials you need for study success - in one app.

Get started for free

Most popular questions from this chapter

Kolby's Korndogs is looking at a new sausage system with an installed cost of \(\$ 560,000 .\) This cost will be depreciated straight-line to zero over the project's five-year life, at the end of which the sausage system can be scrapped for \(\$ 85,000 .\) The sausage system will save the firm \(\$ 153,000\) per year in pretax operating costs, and the system requires an initial investment in net working capital of \(\$ 38,000 .\) If the tax rate is 34 percent and the discount rate is 8 percent, what is the NPV of this project?

Consider an asset that costs \(\$ 670,000\) and is depreciated straight-line to zero over its eight-year tax life. The asset is to be used in a five-year project; at the end of the project, the asset can be sold for \(\$ 95,000\). If the relevant tax rate is 35 percent, what is the aftertax cash flow from the sale of this asset?

Your firm is contemplating the purchase of a new \(\$ 780,000\) computer-based order entry system. The system will be depreciated straight-line to zero over its five-year life. It will be worth \(\$ 45,000\) at the end of that time. You will save \(\$ 310,000\) before taxes per year in order processing costs, and you will be able to reduce working capital by \(\$ 55,000\) at the beginning of the project. Working capital will revert back to normal at the end of the project. If the tax rate is 35 percent, what is the IRR for this project?

A proposed cost-saving device has an installed cost of \(\$ 540,000 .\) The device will be used in a five-year project but is classified as three-year MACRS property for tax purposes. The required initial net working capital investment is \(\$ 40,000\), the marginal tax rate is 35 percent, and the project discount rate is 12 percent. The device has an estimated year 5 salvage value of \(\$ 60,000 .\) What level of pretax cost savings do we require for this project to be profitable?

CSM Machine Shop is considering a four-year project to improve its production efficiency. Buying a new machine press for \(\$ 510,000\) is estimated to result in \(\$ 218,000\) in annual pretax cost savings. The press falls in the MACRS five-year class, and it will have a salvage value at the end of the project of \(\$ 64,000 .\) The press also requires an initial investment in spare parts inventory of \(\$ 21,000,\) along with an additional \(\$ 3,000\) in inventory for each succeeding year of the project. If the shop's tax rate is 34 percent and its discount rate is 11 percent, should the company buy and install the machine press?

See all solutions

Recommended explanations on Math Textbooks

View all explanations

What do you think about this solution?

We value your feedback to improve our textbook solutions.

Study anywhere. Anytime. Across all devices.