Ask Question
15 October, 15:19

Evergreen Corporation manufactures circuit boards and is in the process of preparing next year's budget. The pro forma income statement for the current year is presented below. Sales $ 3,500,000 Cost of sales: Direct Material $ 500,000 Direct labor 250,000 Variable Overhead 275,000 Fixed Overhead 600,000 1,625,000 Gross Profit $ 1,875,000 Selling and General & Admin. Exp. Variable 750,000 Fixed 250,000 1,000,000 Operating Income $ 875,000 For the coming year, the management of Evergreen Corporation anticipates a 5 percent decrease in sales, a 10 percent increase in all variable costs, and a $45,000 increase in fixed costs. The operating profit for next year would be:

+4
Answers (1)
  1. 15 October, 17:25
    0
    Operating Profit for next year will be $432,500

    Explanation:

    Particulars Current Year Next Year

    Sales $3,500,000 $3,500,000 X 95%

    = $3,325,000

    Less: Costs

    Material $500,000 $500,000 X 110%

    = $550,000

    Labor $250,000 $250,000 X 110%

    = $275,000

    Overhead $275,000 $275,000 X 110%

    = $302,500

    Fixed OH $600,000 $600,000 + $45,000

    = $645,000

    Gross Profit $1,875,000 $1,552,500

    Less:

    Selling & Administrative $750,000 $750,000 X 110%

    = $825,000

    Fixed Selling $250,000 $250,000 + $45,000

    = $295,000

    Operating Income $875,000 $432,500

    Operating Profit for next year will be $432,500
Know the Answer?
Not Sure About the Answer?
Find an answer to your question ✅ “Evergreen Corporation manufactures circuit boards and is in the process of preparing next year's budget. The pro forma income statement for ...” in 📘 Business if you're in doubt about the correctness of the answers or there's no answer, then try to use the smart search and find answers to the similar questions.
Search for Other Answers