Jim Denty, the controller of Grime Corporation is trying to prepare a sales budget for the coming year. The income statements for the last four quarters follow.
First Quarter Second Third Fourth Total
Sales revenue $170,000 $200.000 $210,000 $260,000 $840,000
Cost of goods sold 102,000 120,000 126,000 156,000 504,000
Gross profit 68,000 80,000 84,000 104,000 336,000
Selling & admin. expense 17,000 20,000 21,000 26,000 84,000
net income $51,000 $60,000 $63,000 $78,000 $252,000.
Historically, cost of goods sold is about 60 percent of sales revenue. Selling and administrative expenses are about 10 percent of sales revenue.
Gene Moreno, the chief executive officer, told Mr. Denty that he expected sales next year to be 10 percent above last year's level. However, Sarah Toole, the vice president of sales, told Mr. Denty that she believed sales growth would be only 5 percent.
a) Prepare a pro forma income statement including quarterly budgets for the coming year using Mr. Moreno's estimate.
b) Prepare a pro forma income statement including quarterly budgets for the coming year using Ms. Toole's estimate.
c) Explain why two executive officers in the same company could have different estimated of future growth.
Prepare a pro forma income statement including quarterly budgets for the coming year (Grime Corporation).