Pro Forma Income Statement
Technology Team manufactures laptops that sell for $2,200 each. Assume Technology Team does not maintain an inventory; all items produced are sold during the period. Thus, all production costs appear on the income statement. The company has fixed manufacturing overhead of $4,000,000 per year. The company's fixed selling and administrative expense is $3,000,000 per year. Other expenses are as follows:
Cost per Unit
Direct materials $1,200
Direct labor 150
Variable manufacturing overhead 50
Variable selling and administrative expense 30
Management at Technology Team believe sales for 2005 will be 10,000 units.
A. Create a pro forma income statement using Exhibit 3 as a guide.
B. Discuss how a pro forma income statement helps managers make better decisions.
Attachments
Solution Preview
A. Create a pro forma income statement using Exhibit 3 as a guide.
Pro Forma Income Statement
For the Quarter Ended March 31, 2005 in$
Panel A
Sales (Sales Price *Units to be Sold) 22000000
Less :
Direct Material 12000000
Direct Labor 1500000
Variable Manufacturing overhead 500000
Fixed Manufacturing ...
Solution Summary
Response helps in computing Pro Forma Income Statement