Purchase Solution

Pro forma income statements assuming new assets are purchased

Not what you're looking for?

Ask Custom Question

The 2004 I/S and other information for Mallard Corp., which is about to purchase a new machine at a cost of $450 and a new computer system at a cost of $330, appears next.
Sales $1,000
COGS 700t
Gross profit 300
Operating expenses 100
Income b/ taxes 200
Income taxes 80
Net income $120

Additional information:
- Two new assets are expected to generate a 20% annual rate of growth in the firm's sales.
- The firm will include the depreciation expense on the machine as part of COGS and the depreciation expense on the computer system as part of operating expenses.
- Excluding the depreciation on the new machine, the firm's COGS is expected to increase at an annual rate of 5%.
- Excluding the depreciation on the new computer system, the firm's operating expenses are expected to increase at an annual rate of 8%.
- Average total assets in 2004 were $900. Expected average gross total assets in 2005, 2006, & 2007 are $960, $1,080, & $1,050, respectively.
- Both the machine and the computer system have a three-year useful life and a zero salvage value.
- Assume an income tax rate of 30%.

Required:

a. Assume that the assets are purchased on January 1, 2005. Prepare pro forma income statements for 2005 through 2007 with the straight-line depreciation method for the new assets.

b. Repeat requirement a, assuming instead that the firm elects to use the sum-of-the-years' digits method.

c. For both requirements 1 & 2, calculate the firm's gross profit rate (gross profit divided by sales), NOPAT margin (net operating profit after tax divided by sales), and return on assets (NOPAT divided by total assets). How does the use of the different depreciation methods affect the behavior of the ratios over the period? Which method would management choose to maximize their personal wealth?

Purchase this Solution

Solution Summary

Pro forma income statements assuming new assets are purchased.

Purchase this Solution


Free BrainMass Quizzes
Paradigms and Frameworks of Management Research

This quiz evaluates your understanding of the paradigm-based and epistimological frameworks of research. It is intended for advanced students.

Learning Lean

This quiz will help you understand the basic concepts of Lean.

Employee Orientation

Test your knowledge of employee orientation with this fun and informative quiz. This quiz is meant for beginner and advanced students as well as professionals already working in the HR field.

Production and cost theory

Understanding production and cost phenomena will permit firms to make wise decisions concerning output volume.

Cost Concepts: Analyzing Costs in Managerial Accounting

This quiz gives students the opportunity to assess their knowledge of cost concepts used in managerial accounting such as opportunity costs, marginal costs, relevant costs and the benefits and relationships that derive from them.