SlideShare una empresa de Scribd logo
1 de 2
Descargar para leer sin conexión
You have developed the following pro forma income statement for your corporation. Sales $
45,689,000 Variable costs (22,777,000) Revenue before fixed costs $ 22,912,000 Fixed costs
(9,157,000) EBIT $ 13,755,000 Interest expense (1,273,000) Earnings before taxes $ 12,482,000
Taxes (50%) (6,241,000) Net income $ 6,241,000 It represents the most recent year's operations,
which ended yesterday. Your supervisor in the controller's office has just handed you a
memorandum asking for written responses to the following questions:
a. If sales should increase by 30%, by what percent would earnings before interest and taxes and
net income increase?
b.If sales should decrease by 30%, by what percent would earnings before interest and taxes and
net income decrease?
c. If the firm were to reduce its reliance on debt financing such that interest expense were cut in
half, howwould this affect your answers to parts a and b?
Solution
a. If Sales Increases by 30%, Variable Cost will also increase by 30%.
Increased Sales (by 30%) = $ 59,395,700
Less: Increased Variable Cost (By 30%) = $ 29,610,100
Contribution (Sales- Variable Cost) = $ 29,875,600
Less : Fixed Cost = $ 9,157,000
Earning Before Interest and Taxes(EBIT) = $ 20,628,600
Less : Interest Expenses = $ 12,73,000
Earning Before Taxes(EBT) = $ 19,355,600
Less : Tax (50%) = $ 9,677,800
Net Income (PAT) = $ 9,677,800
Percentage Change in Earning Before Interest and Taxes(EBIT) = $ (20,628,600-
1,375,000)/1,375,000
= 49.97%
Percentage Change in Net Income (PAT) = $ (9,677,800-6,241,000)/6,241,000
= 55.07%
b. If Sales decreases by 30%, Variable Cost will also decrease by 30%.
Decreased Sales (by 30%) = $ 31,982,300
Less: Decreased Variable Cost (By 30%) = $ 15,943,900
Contribution (Sales- Variable Cost) = $ 16,038,400
Less : Fixed Cost = $ 9,157,000
Earning Before Interest and Taxes(EBIT) = $ 6,881,400
Less : Interest Expenses = $ 12,73,000
Earning Before Taxes(EBT) = $ 5,608,400
Less : Tax (50%) = $ 2,804,200
Net Income (PAT) = $ 2,804,200
Percentage Change in Earning Before Interest and Taxes(EBIT) = $ (68,81,400-
1,375,000)/1,375,000
= (49.97%)
Percentage Change in Net Income (PAT) = $ (28,04,200-6,241,000)/6,241,000
= (55.07%)
c. If Interest Expense reduces to half i.e. $( 1,273,000*50%)
Then, Interest Expense = $ 636,500
Affect in Case a. :
Revised Earning Before Tax = $ (20,628,600-636,500)
= $ 19,992,100
Less : Tax (50%) = $ 9,996,050
Net Income = $ 9,996,050
Hence the Net Income has increased by $( 9,996,050-9,677,800)
= $ 318,250
% Change in net income = 318250 / 9677800 = 3.29%
Affect in Case b. :
Revised Earning Before Tax = $ (68,81,400-636,500)
= $ 6,244,900
Less : Tax (50%) = $ 3,122,450
Net Income = $ 3,122,450
Hence the Net Income has increased by $( 28,04,200-3,122,450)
= $ (318,250)
% Change In Net Income = (318,250) / 2804200 = -11.35%
Note that EBIT will not change because interest expense is accounted for after EBIT, hence
leaving the EBIT unchanged for a reduction in interest cost.

Más contenido relacionado

Similar a You have developed the following pro forma income statement for your.pdf

Break even example fred
Break even example fredBreak even example fred
Break even example fredFred Mmbololo
 
Brief Exercise 18-11 (Part.docx
Brief Exercise 18-11 (Part.docxBrief Exercise 18-11 (Part.docx
Brief Exercise 18-11 (Part.docxchestnutkaitlyn
 
Dap an ke toan quoc te 2 ueh
Dap an ke toan quoc te 2  uehDap an ke toan quoc te 2  ueh
Dap an ke toan quoc te 2 uehChi Hoàng
 
leverage chapter problem solution
leverage chapter problem solutionleverage chapter problem solution
leverage chapter problem solutionmianmohsinmumtazshb
 
Wassim Zhani Federal Taxation Chapter 9 Capital Recovery Depreciation, Amorti...
Wassim Zhani Federal Taxation Chapter 9 Capital Recovery Depreciation, Amorti...Wassim Zhani Federal Taxation Chapter 9 Capital Recovery Depreciation, Amorti...
Wassim Zhani Federal Taxation Chapter 9 Capital Recovery Depreciation, Amorti...Wassim Zhani
 
Reducing Taxes through Prudent Investment and Wealth Management
Reducing Taxes through Prudent Investment and Wealth ManagementReducing Taxes through Prudent Investment and Wealth Management
Reducing Taxes through Prudent Investment and Wealth ManagementJ.C. Corrigan
 
Presentation CM-B.E.-CVPA
Presentation CM-B.E.-CVPAPresentation CM-B.E.-CVPA
Presentation CM-B.E.-CVPATony Wayne
 
DBA Company Income Statement For the period ended December 31,.pdf
    DBA Company   Income Statement   For the period ended December 31,.pdf    DBA Company   Income Statement   For the period ended December 31,.pdf
DBA Company Income Statement For the period ended December 31,.pdfarasanmobiles
 
Quanta Services Investor Deck Nov/Dec 2019
Quanta Services Investor Deck Nov/Dec 2019Quanta Services Investor Deck Nov/Dec 2019
Quanta Services Investor Deck Nov/Dec 2019QuantaIR
 
Tax Cuts and Jobs Act: Impact on Your Business
Tax Cuts and Jobs Act: Impact on Your BusinessTax Cuts and Jobs Act: Impact on Your Business
Tax Cuts and Jobs Act: Impact on Your BusinessSkoda Minotti
 
i just need the 4 questions answered. please helpBroad.docx
i just need the 4 questions answered. please helpBroad.docxi just need the 4 questions answered. please helpBroad.docx
i just need the 4 questions answered. please helpBroad.docxkedsliemichal
 

Similar a You have developed the following pro forma income statement for your.pdf (18)

Chap4 (1 15)
Chap4 (1 15)Chap4 (1 15)
Chap4 (1 15)
 
Break even example fred
Break even example fredBreak even example fred
Break even example fred
 
Cost behavior and contribution margin reporting
Cost behavior and contribution margin reportingCost behavior and contribution margin reporting
Cost behavior and contribution margin reporting
 
CVP analysis
CVP analysis CVP analysis
CVP analysis
 
Brief Exercise 18-11 (Part.docx
Brief Exercise 18-11 (Part.docxBrief Exercise 18-11 (Part.docx
Brief Exercise 18-11 (Part.docx
 
Dap an ke toan quoc te 2 ueh
Dap an ke toan quoc te 2  uehDap an ke toan quoc te 2  ueh
Dap an ke toan quoc te 2 ueh
 
Chapter 12
Chapter 12Chapter 12
Chapter 12
 
leverage chapter problem solution
leverage chapter problem solutionleverage chapter problem solution
leverage chapter problem solution
 
Wassim Zhani Federal Taxation Chapter 9 Capital Recovery Depreciation, Amorti...
Wassim Zhani Federal Taxation Chapter 9 Capital Recovery Depreciation, Amorti...Wassim Zhani Federal Taxation Chapter 9 Capital Recovery Depreciation, Amorti...
Wassim Zhani Federal Taxation Chapter 9 Capital Recovery Depreciation, Amorti...
 
Reducing Taxes through Prudent Investment and Wealth Management
Reducing Taxes through Prudent Investment and Wealth ManagementReducing Taxes through Prudent Investment and Wealth Management
Reducing Taxes through Prudent Investment and Wealth Management
 
Presentation CM-B.E.-CVPA
Presentation CM-B.E.-CVPAPresentation CM-B.E.-CVPA
Presentation CM-B.E.-CVPA
 
manpreet fianacial statement analysis
manpreet fianacial statement analysismanpreet fianacial statement analysis
manpreet fianacial statement analysis
 
DBA Company Income Statement For the period ended December 31,.pdf
    DBA Company   Income Statement   For the period ended December 31,.pdf    DBA Company   Income Statement   For the period ended December 31,.pdf
DBA Company Income Statement For the period ended December 31,.pdf
 
Budgetary control
Budgetary controlBudgetary control
Budgetary control
 
Quanta Services Investor Deck Nov/Dec 2019
Quanta Services Investor Deck Nov/Dec 2019Quanta Services Investor Deck Nov/Dec 2019
Quanta Services Investor Deck Nov/Dec 2019
 
Tax Cuts and Jobs Act: Impact on Your Business
Tax Cuts and Jobs Act: Impact on Your BusinessTax Cuts and Jobs Act: Impact on Your Business
Tax Cuts and Jobs Act: Impact on Your Business
 
i just need the 4 questions answered. please helpBroad.docx
i just need the 4 questions answered. please helpBroad.docxi just need the 4 questions answered. please helpBroad.docx
i just need the 4 questions answered. please helpBroad.docx
 
105136
105136105136
105136
 

Más de anandastores

You have been made the GIS Manager for “Texas Infrastructures”. The .pdf
You have been made the GIS Manager for “Texas Infrastructures”. The .pdfYou have been made the GIS Manager for “Texas Infrastructures”. The .pdf
You have been made the GIS Manager for “Texas Infrastructures”. The .pdfanandastores
 
V. A florist has roses, carnations, lilies, and snapdragons in stock.pdf
V. A florist has roses, carnations, lilies, and snapdragons in stock.pdfV. A florist has roses, carnations, lilies, and snapdragons in stock.pdf
V. A florist has roses, carnations, lilies, and snapdragons in stock.pdfanandastores
 
utilization of computers and the subsequent increase in gethering of.pdf
utilization of computers and the subsequent increase in gethering of.pdfutilization of computers and the subsequent increase in gethering of.pdf
utilization of computers and the subsequent increase in gethering of.pdfanandastores
 
Using two independent samples, we test for a hypothesized difference.pdf
Using two independent samples, we test for a hypothesized difference.pdfUsing two independent samples, we test for a hypothesized difference.pdf
Using two independent samples, we test for a hypothesized difference.pdfanandastores
 
Using Tichys 3 Types of Change approaches how can this be useful t.pdf
Using Tichys 3 Types of Change approaches how can this be useful t.pdfUsing Tichys 3 Types of Change approaches how can this be useful t.pdf
Using Tichys 3 Types of Change approaches how can this be useful t.pdfanandastores
 
Using the two-phase method, solve the following LP problem. Then ver.pdf
Using the two-phase method, solve the following LP problem. Then ver.pdfUsing the two-phase method, solve the following LP problem. Then ver.pdf
Using the two-phase method, solve the following LP problem. Then ver.pdfanandastores
 
Using the text Appendix concerning HofstedeSolutionBahrainPo.pdf
Using the text Appendix concerning HofstedeSolutionBahrainPo.pdfUsing the text Appendix concerning HofstedeSolutionBahrainPo.pdf
Using the text Appendix concerning HofstedeSolutionBahrainPo.pdfanandastores
 
Using the Shifting property of unit impulse, prove thatSolution.pdf
Using the Shifting property of unit impulse, prove thatSolution.pdfUsing the Shifting property of unit impulse, prove thatSolution.pdf
Using the Shifting property of unit impulse, prove thatSolution.pdfanandastores
 
Using the OCI instrument online, and the cultural change background .pdf
Using the OCI instrument online, and the cultural change background .pdfUsing the OCI instrument online, and the cultural change background .pdf
Using the OCI instrument online, and the cultural change background .pdfanandastores
 
Using the Coin Class The Coin class from Listing 5.4 in the text i.pdf
Using the Coin Class The Coin class from Listing 5.4 in the text i.pdfUsing the Coin Class The Coin class from Listing 5.4 in the text i.pdf
Using the Coin Class The Coin class from Listing 5.4 in the text i.pdfanandastores
 
Using the Hofstede model, discuss the differences in power distance,.pdf
Using the Hofstede model, discuss the differences in power distance,.pdfUsing the Hofstede model, discuss the differences in power distance,.pdf
Using the Hofstede model, discuss the differences in power distance,.pdfanandastores
 
Using implicit differentiation, I gotIn order for the tangent line.pdf
Using implicit differentiation, I gotIn order for the tangent line.pdfUsing implicit differentiation, I gotIn order for the tangent line.pdf
Using implicit differentiation, I gotIn order for the tangent line.pdfanandastores
 
Using the data set below, please calculate the find the median 10.pdf
Using the data set below, please calculate the find the median 10.pdfUsing the data set below, please calculate the find the median 10.pdf
Using the data set below, please calculate the find the median 10.pdfanandastores
 
Using the data below, I need answers to the following questionsa).pdf
Using the data below, I need answers to the following questionsa).pdfUsing the data below, I need answers to the following questionsa).pdf
Using the data below, I need answers to the following questionsa).pdfanandastores
 
Using the data set below, please calculate the find the mode 10 1.pdf
Using the data set below, please calculate the find the mode 10 1.pdfUsing the data set below, please calculate the find the mode 10 1.pdf
Using the data set below, please calculate the find the mode 10 1.pdfanandastores
 
Using the current policy on immigration, analyze the overall manner .pdf
Using the current policy on immigration, analyze the overall manner .pdfUsing the current policy on immigration, analyze the overall manner .pdf
Using the current policy on immigration, analyze the overall manner .pdfanandastores
 
Using the bottom-up, or participatory approach a. budgets are first .pdf
Using the bottom-up, or participatory approach a. budgets are first .pdfUsing the bottom-up, or participatory approach a. budgets are first .pdf
Using the bottom-up, or participatory approach a. budgets are first .pdfanandastores
 
Using non-zero whole numbers there is just one combination of two nu.pdf
Using non-zero whole numbers there is just one combination of two nu.pdfUsing non-zero whole numbers there is just one combination of two nu.pdf
Using non-zero whole numbers there is just one combination of two nu.pdfanandastores
 
Using lists (bullets and numbers) in documentsA. should be avoided.pdf
Using lists (bullets and numbers) in documentsA. should be avoided.pdfUsing lists (bullets and numbers) in documentsA. should be avoided.pdf
Using lists (bullets and numbers) in documentsA. should be avoided.pdfanandastores
 
Using scientific notation, show that it takes light from the Sun abo.pdf
Using scientific notation, show that it takes light from the Sun abo.pdfUsing scientific notation, show that it takes light from the Sun abo.pdf
Using scientific notation, show that it takes light from the Sun abo.pdfanandastores
 

Más de anandastores (20)

You have been made the GIS Manager for “Texas Infrastructures”. The .pdf
You have been made the GIS Manager for “Texas Infrastructures”. The .pdfYou have been made the GIS Manager for “Texas Infrastructures”. The .pdf
You have been made the GIS Manager for “Texas Infrastructures”. The .pdf
 
V. A florist has roses, carnations, lilies, and snapdragons in stock.pdf
V. A florist has roses, carnations, lilies, and snapdragons in stock.pdfV. A florist has roses, carnations, lilies, and snapdragons in stock.pdf
V. A florist has roses, carnations, lilies, and snapdragons in stock.pdf
 
utilization of computers and the subsequent increase in gethering of.pdf
utilization of computers and the subsequent increase in gethering of.pdfutilization of computers and the subsequent increase in gethering of.pdf
utilization of computers and the subsequent increase in gethering of.pdf
 
Using two independent samples, we test for a hypothesized difference.pdf
Using two independent samples, we test for a hypothesized difference.pdfUsing two independent samples, we test for a hypothesized difference.pdf
Using two independent samples, we test for a hypothesized difference.pdf
 
Using Tichys 3 Types of Change approaches how can this be useful t.pdf
Using Tichys 3 Types of Change approaches how can this be useful t.pdfUsing Tichys 3 Types of Change approaches how can this be useful t.pdf
Using Tichys 3 Types of Change approaches how can this be useful t.pdf
 
Using the two-phase method, solve the following LP problem. Then ver.pdf
Using the two-phase method, solve the following LP problem. Then ver.pdfUsing the two-phase method, solve the following LP problem. Then ver.pdf
Using the two-phase method, solve the following LP problem. Then ver.pdf
 
Using the text Appendix concerning HofstedeSolutionBahrainPo.pdf
Using the text Appendix concerning HofstedeSolutionBahrainPo.pdfUsing the text Appendix concerning HofstedeSolutionBahrainPo.pdf
Using the text Appendix concerning HofstedeSolutionBahrainPo.pdf
 
Using the Shifting property of unit impulse, prove thatSolution.pdf
Using the Shifting property of unit impulse, prove thatSolution.pdfUsing the Shifting property of unit impulse, prove thatSolution.pdf
Using the Shifting property of unit impulse, prove thatSolution.pdf
 
Using the OCI instrument online, and the cultural change background .pdf
Using the OCI instrument online, and the cultural change background .pdfUsing the OCI instrument online, and the cultural change background .pdf
Using the OCI instrument online, and the cultural change background .pdf
 
Using the Coin Class The Coin class from Listing 5.4 in the text i.pdf
Using the Coin Class The Coin class from Listing 5.4 in the text i.pdfUsing the Coin Class The Coin class from Listing 5.4 in the text i.pdf
Using the Coin Class The Coin class from Listing 5.4 in the text i.pdf
 
Using the Hofstede model, discuss the differences in power distance,.pdf
Using the Hofstede model, discuss the differences in power distance,.pdfUsing the Hofstede model, discuss the differences in power distance,.pdf
Using the Hofstede model, discuss the differences in power distance,.pdf
 
Using implicit differentiation, I gotIn order for the tangent line.pdf
Using implicit differentiation, I gotIn order for the tangent line.pdfUsing implicit differentiation, I gotIn order for the tangent line.pdf
Using implicit differentiation, I gotIn order for the tangent line.pdf
 
Using the data set below, please calculate the find the median 10.pdf
Using the data set below, please calculate the find the median 10.pdfUsing the data set below, please calculate the find the median 10.pdf
Using the data set below, please calculate the find the median 10.pdf
 
Using the data below, I need answers to the following questionsa).pdf
Using the data below, I need answers to the following questionsa).pdfUsing the data below, I need answers to the following questionsa).pdf
Using the data below, I need answers to the following questionsa).pdf
 
Using the data set below, please calculate the find the mode 10 1.pdf
Using the data set below, please calculate the find the mode 10 1.pdfUsing the data set below, please calculate the find the mode 10 1.pdf
Using the data set below, please calculate the find the mode 10 1.pdf
 
Using the current policy on immigration, analyze the overall manner .pdf
Using the current policy on immigration, analyze the overall manner .pdfUsing the current policy on immigration, analyze the overall manner .pdf
Using the current policy on immigration, analyze the overall manner .pdf
 
Using the bottom-up, or participatory approach a. budgets are first .pdf
Using the bottom-up, or participatory approach a. budgets are first .pdfUsing the bottom-up, or participatory approach a. budgets are first .pdf
Using the bottom-up, or participatory approach a. budgets are first .pdf
 
Using non-zero whole numbers there is just one combination of two nu.pdf
Using non-zero whole numbers there is just one combination of two nu.pdfUsing non-zero whole numbers there is just one combination of two nu.pdf
Using non-zero whole numbers there is just one combination of two nu.pdf
 
Using lists (bullets and numbers) in documentsA. should be avoided.pdf
Using lists (bullets and numbers) in documentsA. should be avoided.pdfUsing lists (bullets and numbers) in documentsA. should be avoided.pdf
Using lists (bullets and numbers) in documentsA. should be avoided.pdf
 
Using scientific notation, show that it takes light from the Sun abo.pdf
Using scientific notation, show that it takes light from the Sun abo.pdfUsing scientific notation, show that it takes light from the Sun abo.pdf
Using scientific notation, show that it takes light from the Sun abo.pdf
 

Último

Presentation by Andreas Schleicher Tackling the School Absenteeism Crisis 30 ...
Presentation by Andreas Schleicher Tackling the School Absenteeism Crisis 30 ...Presentation by Andreas Schleicher Tackling the School Absenteeism Crisis 30 ...
Presentation by Andreas Schleicher Tackling the School Absenteeism Crisis 30 ...EduSkills OECD
 
Beyond the EU: DORA and NIS 2 Directive's Global Impact
Beyond the EU: DORA and NIS 2 Directive's Global ImpactBeyond the EU: DORA and NIS 2 Directive's Global Impact
Beyond the EU: DORA and NIS 2 Directive's Global ImpactPECB
 
This PowerPoint helps students to consider the concept of infinity.
This PowerPoint helps students to consider the concept of infinity.This PowerPoint helps students to consider the concept of infinity.
This PowerPoint helps students to consider the concept of infinity.christianmathematics
 
Introduction to Nonprofit Accounting: The Basics
Introduction to Nonprofit Accounting: The BasicsIntroduction to Nonprofit Accounting: The Basics
Introduction to Nonprofit Accounting: The BasicsTechSoup
 
Basic Civil Engineering first year Notes- Chapter 4 Building.pptx
Basic Civil Engineering first year Notes- Chapter 4 Building.pptxBasic Civil Engineering first year Notes- Chapter 4 Building.pptx
Basic Civil Engineering first year Notes- Chapter 4 Building.pptxDenish Jangid
 
Gardella_PRCampaignConclusion Pitch Letter
Gardella_PRCampaignConclusion Pitch LetterGardella_PRCampaignConclusion Pitch Letter
Gardella_PRCampaignConclusion Pitch LetterMateoGardella
 
Activity 01 - Artificial Culture (1).pdf
Activity 01 - Artificial Culture (1).pdfActivity 01 - Artificial Culture (1).pdf
Activity 01 - Artificial Culture (1).pdfciinovamais
 
Ecological Succession. ( ECOSYSTEM, B. Pharmacy, 1st Year, Sem-II, Environmen...
Ecological Succession. ( ECOSYSTEM, B. Pharmacy, 1st Year, Sem-II, Environmen...Ecological Succession. ( ECOSYSTEM, B. Pharmacy, 1st Year, Sem-II, Environmen...
Ecological Succession. ( ECOSYSTEM, B. Pharmacy, 1st Year, Sem-II, Environmen...Shubhangi Sonawane
 
Accessible design: Minimum effort, maximum impact
Accessible design: Minimum effort, maximum impactAccessible design: Minimum effort, maximum impact
Accessible design: Minimum effort, maximum impactdawncurless
 
Mixin Classes in Odoo 17 How to Extend Models Using Mixin Classes
Mixin Classes in Odoo 17  How to Extend Models Using Mixin ClassesMixin Classes in Odoo 17  How to Extend Models Using Mixin Classes
Mixin Classes in Odoo 17 How to Extend Models Using Mixin ClassesCeline George
 
Holdier Curriculum Vitae (April 2024).pdf
Holdier Curriculum Vitae (April 2024).pdfHoldier Curriculum Vitae (April 2024).pdf
Holdier Curriculum Vitae (April 2024).pdfagholdier
 
Unit-V; Pricing (Pharma Marketing Management).pptx
Unit-V; Pricing (Pharma Marketing Management).pptxUnit-V; Pricing (Pharma Marketing Management).pptx
Unit-V; Pricing (Pharma Marketing Management).pptxVishalSingh1417
 
SOCIAL AND HISTORICAL CONTEXT - LFTVD.pptx
SOCIAL AND HISTORICAL CONTEXT - LFTVD.pptxSOCIAL AND HISTORICAL CONTEXT - LFTVD.pptx
SOCIAL AND HISTORICAL CONTEXT - LFTVD.pptxiammrhaywood
 
Measures of Dispersion and Variability: Range, QD, AD and SD
Measures of Dispersion and Variability: Range, QD, AD and SDMeasures of Dispersion and Variability: Range, QD, AD and SD
Measures of Dispersion and Variability: Range, QD, AD and SDThiyagu K
 
Key note speaker Neum_Admir Softic_ENG.pdf
Key note speaker Neum_Admir Softic_ENG.pdfKey note speaker Neum_Admir Softic_ENG.pdf
Key note speaker Neum_Admir Softic_ENG.pdfAdmir Softic
 
The basics of sentences session 2pptx copy.pptx
The basics of sentences session 2pptx copy.pptxThe basics of sentences session 2pptx copy.pptx
The basics of sentences session 2pptx copy.pptxheathfieldcps1
 
Class 11th Physics NEET formula sheet pdf
Class 11th Physics NEET formula sheet pdfClass 11th Physics NEET formula sheet pdf
Class 11th Physics NEET formula sheet pdfAyushMahapatra5
 
Unit-IV- Pharma. Marketing Channels.pptx
Unit-IV- Pharma. Marketing Channels.pptxUnit-IV- Pharma. Marketing Channels.pptx
Unit-IV- Pharma. Marketing Channels.pptxVishalSingh1417
 

Último (20)

Presentation by Andreas Schleicher Tackling the School Absenteeism Crisis 30 ...
Presentation by Andreas Schleicher Tackling the School Absenteeism Crisis 30 ...Presentation by Andreas Schleicher Tackling the School Absenteeism Crisis 30 ...
Presentation by Andreas Schleicher Tackling the School Absenteeism Crisis 30 ...
 
Beyond the EU: DORA and NIS 2 Directive's Global Impact
Beyond the EU: DORA and NIS 2 Directive's Global ImpactBeyond the EU: DORA and NIS 2 Directive's Global Impact
Beyond the EU: DORA and NIS 2 Directive's Global Impact
 
This PowerPoint helps students to consider the concept of infinity.
This PowerPoint helps students to consider the concept of infinity.This PowerPoint helps students to consider the concept of infinity.
This PowerPoint helps students to consider the concept of infinity.
 
Introduction to Nonprofit Accounting: The Basics
Introduction to Nonprofit Accounting: The BasicsIntroduction to Nonprofit Accounting: The Basics
Introduction to Nonprofit Accounting: The Basics
 
Basic Civil Engineering first year Notes- Chapter 4 Building.pptx
Basic Civil Engineering first year Notes- Chapter 4 Building.pptxBasic Civil Engineering first year Notes- Chapter 4 Building.pptx
Basic Civil Engineering first year Notes- Chapter 4 Building.pptx
 
Gardella_PRCampaignConclusion Pitch Letter
Gardella_PRCampaignConclusion Pitch LetterGardella_PRCampaignConclusion Pitch Letter
Gardella_PRCampaignConclusion Pitch Letter
 
Activity 01 - Artificial Culture (1).pdf
Activity 01 - Artificial Culture (1).pdfActivity 01 - Artificial Culture (1).pdf
Activity 01 - Artificial Culture (1).pdf
 
Advance Mobile Application Development class 07
Advance Mobile Application Development class 07Advance Mobile Application Development class 07
Advance Mobile Application Development class 07
 
Ecological Succession. ( ECOSYSTEM, B. Pharmacy, 1st Year, Sem-II, Environmen...
Ecological Succession. ( ECOSYSTEM, B. Pharmacy, 1st Year, Sem-II, Environmen...Ecological Succession. ( ECOSYSTEM, B. Pharmacy, 1st Year, Sem-II, Environmen...
Ecological Succession. ( ECOSYSTEM, B. Pharmacy, 1st Year, Sem-II, Environmen...
 
Código Creativo y Arte de Software | Unidad 1
Código Creativo y Arte de Software | Unidad 1Código Creativo y Arte de Software | Unidad 1
Código Creativo y Arte de Software | Unidad 1
 
Accessible design: Minimum effort, maximum impact
Accessible design: Minimum effort, maximum impactAccessible design: Minimum effort, maximum impact
Accessible design: Minimum effort, maximum impact
 
Mixin Classes in Odoo 17 How to Extend Models Using Mixin Classes
Mixin Classes in Odoo 17  How to Extend Models Using Mixin ClassesMixin Classes in Odoo 17  How to Extend Models Using Mixin Classes
Mixin Classes in Odoo 17 How to Extend Models Using Mixin Classes
 
Holdier Curriculum Vitae (April 2024).pdf
Holdier Curriculum Vitae (April 2024).pdfHoldier Curriculum Vitae (April 2024).pdf
Holdier Curriculum Vitae (April 2024).pdf
 
Unit-V; Pricing (Pharma Marketing Management).pptx
Unit-V; Pricing (Pharma Marketing Management).pptxUnit-V; Pricing (Pharma Marketing Management).pptx
Unit-V; Pricing (Pharma Marketing Management).pptx
 
SOCIAL AND HISTORICAL CONTEXT - LFTVD.pptx
SOCIAL AND HISTORICAL CONTEXT - LFTVD.pptxSOCIAL AND HISTORICAL CONTEXT - LFTVD.pptx
SOCIAL AND HISTORICAL CONTEXT - LFTVD.pptx
 
Measures of Dispersion and Variability: Range, QD, AD and SD
Measures of Dispersion and Variability: Range, QD, AD and SDMeasures of Dispersion and Variability: Range, QD, AD and SD
Measures of Dispersion and Variability: Range, QD, AD and SD
 
Key note speaker Neum_Admir Softic_ENG.pdf
Key note speaker Neum_Admir Softic_ENG.pdfKey note speaker Neum_Admir Softic_ENG.pdf
Key note speaker Neum_Admir Softic_ENG.pdf
 
The basics of sentences session 2pptx copy.pptx
The basics of sentences session 2pptx copy.pptxThe basics of sentences session 2pptx copy.pptx
The basics of sentences session 2pptx copy.pptx
 
Class 11th Physics NEET formula sheet pdf
Class 11th Physics NEET formula sheet pdfClass 11th Physics NEET formula sheet pdf
Class 11th Physics NEET formula sheet pdf
 
Unit-IV- Pharma. Marketing Channels.pptx
Unit-IV- Pharma. Marketing Channels.pptxUnit-IV- Pharma. Marketing Channels.pptx
Unit-IV- Pharma. Marketing Channels.pptx
 

You have developed the following pro forma income statement for your.pdf

  • 1. You have developed the following pro forma income statement for your corporation. Sales $ 45,689,000 Variable costs (22,777,000) Revenue before fixed costs $ 22,912,000 Fixed costs (9,157,000) EBIT $ 13,755,000 Interest expense (1,273,000) Earnings before taxes $ 12,482,000 Taxes (50%) (6,241,000) Net income $ 6,241,000 It represents the most recent year's operations, which ended yesterday. Your supervisor in the controller's office has just handed you a memorandum asking for written responses to the following questions: a. If sales should increase by 30%, by what percent would earnings before interest and taxes and net income increase? b.If sales should decrease by 30%, by what percent would earnings before interest and taxes and net income decrease? c. If the firm were to reduce its reliance on debt financing such that interest expense were cut in half, howwould this affect your answers to parts a and b? Solution a. If Sales Increases by 30%, Variable Cost will also increase by 30%. Increased Sales (by 30%) = $ 59,395,700 Less: Increased Variable Cost (By 30%) = $ 29,610,100 Contribution (Sales- Variable Cost) = $ 29,875,600 Less : Fixed Cost = $ 9,157,000 Earning Before Interest and Taxes(EBIT) = $ 20,628,600 Less : Interest Expenses = $ 12,73,000 Earning Before Taxes(EBT) = $ 19,355,600 Less : Tax (50%) = $ 9,677,800 Net Income (PAT) = $ 9,677,800 Percentage Change in Earning Before Interest and Taxes(EBIT) = $ (20,628,600- 1,375,000)/1,375,000 = 49.97% Percentage Change in Net Income (PAT) = $ (9,677,800-6,241,000)/6,241,000 = 55.07% b. If Sales decreases by 30%, Variable Cost will also decrease by 30%. Decreased Sales (by 30%) = $ 31,982,300 Less: Decreased Variable Cost (By 30%) = $ 15,943,900 Contribution (Sales- Variable Cost) = $ 16,038,400 Less : Fixed Cost = $ 9,157,000
  • 2. Earning Before Interest and Taxes(EBIT) = $ 6,881,400 Less : Interest Expenses = $ 12,73,000 Earning Before Taxes(EBT) = $ 5,608,400 Less : Tax (50%) = $ 2,804,200 Net Income (PAT) = $ 2,804,200 Percentage Change in Earning Before Interest and Taxes(EBIT) = $ (68,81,400- 1,375,000)/1,375,000 = (49.97%) Percentage Change in Net Income (PAT) = $ (28,04,200-6,241,000)/6,241,000 = (55.07%) c. If Interest Expense reduces to half i.e. $( 1,273,000*50%) Then, Interest Expense = $ 636,500 Affect in Case a. : Revised Earning Before Tax = $ (20,628,600-636,500) = $ 19,992,100 Less : Tax (50%) = $ 9,996,050 Net Income = $ 9,996,050 Hence the Net Income has increased by $( 9,996,050-9,677,800) = $ 318,250 % Change in net income = 318250 / 9677800 = 3.29% Affect in Case b. : Revised Earning Before Tax = $ (68,81,400-636,500) = $ 6,244,900 Less : Tax (50%) = $ 3,122,450 Net Income = $ 3,122,450 Hence the Net Income has increased by $( 28,04,200-3,122,450) = $ (318,250) % Change In Net Income = (318,250) / 2804200 = -11.35% Note that EBIT will not change because interest expense is accounted for after EBIT, hence leaving the EBIT unchanged for a reduction in interest cost.