StudentShare
Contact Us
Sign In / Sign Up for FREE
Search
Go to advanced search...

Maxs Grocery Mart- Projected Income Statement - Research Paper Example

Comments (0) Cite this document
Summary
I, ( , certify that this assignment is my own work, based on my personal study and / or research, and that I have acknowledged all material and sources used in the preparation of this assignment whether they be books, articles, reports, lecture notes, and any other kind of document, electronic or personal communication…
Download full paperFile format: .doc, available for editing
GRAB THE BEST PAPER93% of users find it useful
Maxs Grocery Mart- Projected Income Statement
Read TextPreview

Extract of sample "Maxs Grocery Mart- Projected Income Statement"

Download file to see previous pages I have read the CQU policy on plagiarism and understand its implication. I can produce a hard copy of this assignment within 24 hours if requested.
Max's Grocery Mart is a family-owned business that has been experiencing a stable growth since its inception. Mr. Leroy Feronti, the owner of the business now wants to expand the business by renovating the grocery mart building with a bank loan. To help the application for bank loan, Mr. Feronti has prepared the pro forma financial statements for three years from 2007 onwards. The data of the accounting period 2006 are taken as the base, upon which the projections for 2007, 2008 and 2009 are based. The bank has demanded to prepare Pro forma Income Statement for three years on the basis of the likely growth and other important parameters of the firm. The statements are prepared projecting the future likely growth of the firm. The growth rates estimated are 7.25, 7.75 and 8.25 annually. The projected in come statement exhibits that at 7.25% growth rate, the firm will be able to achieve $ 477175 net income. Similarly, for the year 2008 and 2009, the projected net income is $479400 and $481624 respectively. Mr. Feronti is also asked to prepare projected income statement to reflect the changes in sales at various rates. The income statement is also prepared to reflect the impact on the net income of the increase in workers hourly rate from $12 to $14 and Mr. Feronti's salary is reduced from 15% to 8% of Gross Profit. The impact of increase in the number of workers from 17 to 19 is also projected through income statement.
Table of Contents
Introduction 4
Discussion 5
Projected Income Statement for the Year 2007, 2008 and 2009 7
Statement Showing the Impact on Net Profit on account of 9% growth in sales 9
Statement Showing the Impact on Net Profit on account of 9.5% growth in sales 10
Statement Showing the Impact on Net Profit on account of 10% growth in sales 11
Statement Showing the Impact on Net Profit on account of 4% growth in sales 12
Statement Showing the Impact on Net Profit on account of 5% growth in sales 13
Statement Showing the Impact on Net Profit on account of 5.5% growth in sales 14
Pie Chart 16
Statement showing the impact on Net Income of the changes in employee hourly rate and Mr. Feronti's Salary 17
Statement showing the impact on Net Income of the changes in the no. of employees from 17 to 19 18
Recommendations 20
Appendix 21
Introduction
Max's Grocery Mart is a family-owned business that has been experiencing a stable growth since its inception. Mr. Leroy Feronti, the owner of the business now wants to expand the business by renovating the grocery mart building with a bank loan. To finance the business expansion, Mr. Feronti has approached a bank. The bank wants Mr. Feronti to prepare Pro forma Income Statement for three years to substantiate the loan allocation as a formality. The pro forma financial statements are usually prepared in line with the likely changes in the financial affairs of a firm. Mr. Feronti prepared the statements taking into account the various changes that are likely to incur in his business. First, Income statement is prepared to reflect the growth at 7.25%, 7.75 %and 8% rates. The projected in come statement exhibits that at 7.25% ...Download file to see next pagesRead More
Cite this document
  • APA
  • MLA
  • CHICAGO
(“Maxs Grocery Mart- Projected Income Statement Research Paper”, n.d.)
Maxs Grocery Mart- Projected Income Statement Research Paper. Retrieved from https://studentshare.org/miscellaneous/1504232-maxs-grocery-mart-projected-income-statement
(Maxs Grocery Mart- Projected Income Statement Research Paper)
Maxs Grocery Mart- Projected Income Statement Research Paper. https://studentshare.org/miscellaneous/1504232-maxs-grocery-mart-projected-income-statement.
“Maxs Grocery Mart- Projected Income Statement Research Paper”, n.d. https://studentshare.org/miscellaneous/1504232-maxs-grocery-mart-projected-income-statement.
  • Cited: 0 times
Comments (0)
Click to create a comment or rate a document

CHECK THESE SAMPLES OF Maxs Grocery Mart- Projected Income Statement

Income Statement Case Study

Revenue recognition is a significant issue because it is among the principles outlined under the GAAP that are to be followed when recording financial statements. In the field of accounting, the preparation of financial statements is guided by a number of principles. One of the main principles of accounting is the Generally Accepted Accounting Principles (GAAP). GAAP outlines a series of principles including the principle of revenue recognition. It outlines that entities should record and recognize revenue when a product has been delivered or there is the completion of a service. This includes the entity not having any regard to the timing of cash flow from the operations of the organization. For instance, if a business makes an...
3 Pages(750 words)Case Study

Phillips & Apple (Income Statement)

...? ACCT CASE 3: Income ment October 14, Part I. Why is revenue recognition a significant issue? The revenue recognition is a significant issue. Noncompliance with the revenue recognition will create undue disadvantage to the fraudulent person or company. The violation of the revenue recognition principle constitutes misunderstanding among the different users of the financial statements. The violation will create distrust among the affected parties. When mistrust crops up, many of the financial statement users will divest their investments in the company or avoid dealing with the fraudulent company. The principle ensures that revenues are recorded in the accounting period that they are earned. To be earned, the products must be sold...
6 Pages(1500 words)Essay

Income Statement

'
Repairs to flat
420
Repairs to shop floor
575
Cash register repairs
125
Re-painting of exterior of property
2,240
Replacement weighing scales
75
Sundry allowable items
2,100
Total
5,535
9. Sundry expenses
'
Tea, coffee and milk for staff
78
Telephone, postage and stationery
284
Calendars for customers @ %2.80 each
560
Window cleaning
500
Cleaning expenses
600
Donation to local Playgroup
250
Sundry small expenses
130
Total
2,402
10. Depreciation
Depreciation is calculated on a straight-line basis over 4 years for motor vehicles and equipment.
Additional information:
1. Capital allowances
The written down values for ca...
4 Pages(1000 words)Case Study

Wal Mart Stores Income

...Lower Division Capstone This report is a summary of the last four year’s profitability picture of Wal-Mart Stores Inc. The sales, net profit and net profit margin figures for the years 2009 to 2012 are summarized below for your immediate reference. Wal-Mart Stores Inc. (2009-2012)[Wal12] 2012 2011 2010 2009 Sales (US$ in millions) 443,854 418,952 405,046 401,244 Net Profit (US$ in millions) 15,699 16,389 14,335 13,400 Net Profit Margin (%) 3.54% 3.91% 3.54% 3.34% The sales figures reflected above are consolidated sales from Wal-Mart USA, Wal-Mart International and Sam’s Club. As one can observe from the Table presented above, from the year 2009 to 20012, Wal-Mart has experienced a continuous growth...
1 Pages(250 words)Assignment

Income statement

... Expense: The expense incurred by a company in manufacturing a product is a product expense. These include direct materials, direct labour and factory overheads. These expenses become the part of the total cost of the product being produced. Period Expense: The expense incurred by a company during a financial period is a period expense. These expenses are shown in the Income statement in the period in which these are incurred. Examples of such costs are administrative costs, distribution costs, selling costs, rent of head office etc. MATCHING CONCEPT: The matching principle states that the costs incurred for earning revenue should be reported in the same accounting period in which the revenue has been recognized. Thus, where a company...
4 Pages(1000 words)Coursework

Problem Statement Wal-Mart

...Wal-Mart Case Study   Problem Statement Wal-Mart is one of the largest retailers in the US and today the company enters international markets successfully. However, the company is criticized for its poor social responsibility policies, questionable employment policies, and the negative impact of Wal-Mart stores on local communities both in economic and environmental terms. In such a situation, Wal-Mart has to elaborate the new strategy of its business development to overcome existing challenges and, thus, facilitates its further international market expansion.Wal-Mart is one of the largest employers in the US, although the company has been criticized for its employment policies, female employees criticized the company for their under...
4 Pages(1000 words)Essay

Income Statement

...Income ment Cost of goods sold   Finished goods inventory, beginning $ 120,000.00 Add: cost of goods manufactured $ 200,000.00Cost of goods available for sale $ 320,000.00 Less: finished goods inventory, ending $ 60,000.00 Cost of goods sold $ 260,000.00     Sales $ 680,000.00 Less: cost of goods sold $ 260,000.00 Gross profit $ 420,000.00 Administrative expenses $ 70,000.00 Selling expenses $ 40,000.00 Earnings before tax $ 310,000.00 Tax expenses $ 93,000.00 Net income $ 217,000.00 Income statement of the organization presents the profitability of the organization and it explains the revenues that the company has generated...
1 Pages(250 words)Essay

Income Concepts and Income statement

It is the most traditional method of determining the quality of the income. Through this way, the business can realize whether it made a profit or a loss. Analysts have however criticized this method arguing that it only focuses on short-term profits and losses, but not long term. They, however, discourage mostly businesses from using it. It is, however, the most common output generated by accounting software when analyzing the earnings of a company (Porter & Norton, 2012).
Second, small businesses that earn their revenue through sales, sales growth is the most ideal metric to measure the quality of the earnings. It shows roughly the estimate of how the business is trending throughout time. The sales growth method measures the...
4 Pages(1000 words)Assignment

MAR Income Statement

... economic growth and development of a state. Reference A, M. (2015). MARRIOTT INTERNATIONAL -CL A (MAR NASDAQ GS): Financial Statements - Businessweek. Businessweek.com. Retrieved 10 April 2015, from http://www.bloomberg.com/research/stocks/financials/financials.asp?ticker=MAR Finance.yahoo.com, (2015). MAR Income Statement | Marriott International - Class Stock - Yahoo! Finance. Retrieved 10 April 2015, from http://finance.yahoo.com/q/is?s=MAR Hartman, L., & Werhane, P. (2014). The global corporation. New York: Routledge. Securities and Exchange Commission, www. Secgov... Marriott International Incorporation is a properly established hospitality firm originally from America that manages and franchise a great selection of hotels and...
3 Pages(750 words)Research Paper

Strategic Management of Wal-Mart

Wal-Mart has adopted various strategies like low procurement cost, low level of inventory, effective inventory management techniques and use of the latest technologies to improve its operations and contact points with customers. It has its own freight system and trucks which supports its aim to ensure the availability of products at the stores.

Wal-Mart is the largest retailer in the world with consistent ranking in fortune 500 lists on top 5 from last many years. Wal-Mart has a low price high volume business model. Apart from these Wal-Mart has been adopting various strategies to keep its strong competitive position in the market. Wal-Mart is known for its tough bargaining strategies among the supplier while at the sam...
10 Pages(2500 words)Case Study

Retail Marketing Plan: Wal-Mart

Wal-Mart boasts of its low-price strategy to capture a steady volume of patrons in each of its outlets. No doubt, Wal-Mart may be considered the most famous retail store in their areas of operation. This is because they have managed to cater to every need of their market, with their wide range of product offers at the lowest possible prices. Customers patronize Wal-Mart stores due to the huge savings that these stores offer. Consequently, this Retail Marketing Plan shall capitalize on this value proposition to ensure that Wal-Mart continues to capture the target market and maintain its place as the preferred retail store in the US and UK

As always, Wal-Mart ensures that it gets the prime spot in every location it intend...
8 Pages(2000 words)Case Study

Race Household Income Impact on Parental Perceptions of Homework

In а recent review of а literature, Dimock, O'Donoghue, and (Robb 1996) identified five basic categories of parent involvement: (а) school choice, (b) decision making through formal structures or site-based councils, (c) teaching and learning, (d) effect on the physical and material environment, and (e) communication. The first category, school choice, refers to parents selecting educational institutions and experiences for their children. While school choice is not yet а widespread practice, this movement seems to be gaining momentum (Murphy, 2000). In а second type of parent involvement, decision making through formal structures, parents sit on school councils or governance groups where they are expected to take part in а collab...
73 Pages(18250 words)Thesis

Calculation of Income Tax

The calculations for the capital gains tax are shown in the appendix. From the calculations, it may be observed that it is advisable to sell off the business building before 05th April 2008 as you can avail of the indexation allowance and taper relief which are no more available. It may be noted that the indexation and taper relief are the allowanced granted by the government to provide for the increase in the asset value due to inflation (Chris Horne). In case you decide to sell the property after 05th April 2008 you may have to pay a higher CGT of 18,000. However in the case of the personal paintings since they have been acquired only in the year 2005 they do not stand eligible for any allowances and the capital gains will simpl...
6 Pages(1500 words)Case Study

Foundations of Business Computing: Project Income Statement of Maxs Grocery Mart

... on plagiarism and understand its implication. I can produce a hard copy of this assignment within 24 hours if requested. Executive Summary Max’s Grocery Mart is a family-owned business that has been experiencing a stable growth since its inception. Mr. Leroy Feronti, the owner of the business now wants to expand the business by renovating the grocery mart building with a bank loan. To help the application for bank loan, Mr. Feronti has prepared the pro forma financial statements for three years from 2007 onwards. The data of the accounting period 2006 are taken as the base, upon which the projections for 2007, 2008 and 2009 are based. The bank has demanded to prepare Pro forma Income Statement for three years on the basis of the likely...
8 Pages(2000 words)Assignment

Wal-Mart and Unionization

First of all, I will discuss how big Wal-Mart’s business is and how it dominates the US’s and global economy. The Wal-Marts massive and great size, makes it wields barely credible power and economic king. It has driven lesser retailers out of commerce; forced companies to be well-organized, commonly leading these suppliers to move industrial jobs overseas and changed the method that yet large and established productions do business. Wal-Mart has existence or death decisions over all the customer supplies industries that survive in the US, for the basis that it is the number-one supplier-retailer of the majority of customer goods, not still toys, clothes, shoes but home applications, electronic goods, sporting products,...
7 Pages(1750 words)Case Study

Threat of Protectionism and Its Possible Effects on World GDP and Income Distribution

...THREAT OF PROTECTIONISM AND ITS POSSIBLE EFFECTS ON WORLD GDP AND INCOME DISTRIBUTION Contents Contents 1. Introduction 2 2. Theoretical Review 2 3. Effects of Trade Protection Measures 4 3.1 Effect on Income Distribution 4 3.2 Effect on GDP 5 4. Conclusion 5 5. Reference 6 1. Introduction The ongoing financial crisis is showing its effects on a global scale. In an interesting trend, countries that were once the advocates of free trade and globalization are adopting diagonally opposite strategies today. There is a growing consensus among leaders that the only way for economies to protect themselves is by resorting to protection measures. As on date, more than 60 new measures to protect international trade have been formulated (Gamberoni...
6 Pages(1500 words)Term Paper

Reflective Statement and Professional Development Action Plan in International Management

...Reflective ment Content Reflective ment Introduction 3 Experience 4 Thought 5 Feeling 6 Reflection 7 Putting theory into practice 8 1. Professional development action plan 9 Overall objective 10 Key area of focus 10 Breaking down of tasks 10 Time schedule 11 Resource identification and methodology 11 Measurement review 12 Reference 13 Reflective statement Introduction I have come from Georgia to UK for my Masters Degree in International Management. I have primarily opted for this stream of management because the study is highly relevant in the contemporary environment of rapid globalization. The world is fast moving towards a multicultural environment...
7 Pages(1750 words)Personal Statement

The Financial Statement Analysis of the Southwest Airlines

...Finance Table of Contents Analysis 3 Comparison with the industry 7 Recommendation 7 Reference 9 Bibliography 12 Annexure- 13 Introduction The financial statements of a company offer an insight into the performance and management of the business affairs. Ratios can be constructed using the annual reports of the company. These ratios can then be used for inter-company comparison to evaluate the performance of the company. It can also be compared with those of the previous years to observe the trend in its performance. The main ratios are liquidity ratio, profitability ratio, leverage ratio and turnover ratio (Washington State University-b, n. d.). Analysis The coverage ratio of the company measures the ability of the company in meeting...
6 Pages(1500 words)Case Study

The Key Macro Factors that Have Influenced the UK Grocery Retailing Industry since the Early 1960s

... of independent stores” (DEFRA, 2006). Moreover, the desire for economies of scale perpetuated the one stop shop retail model for grocery retailing (DEFRA, 2006). This is further highlighted by the internet and the growth of multi-channel retailing. For example, the concomitant impact of the e-commerce business model has been the proliferation of multiple retail channels targeting consumers. Moreover, numerous market research projects report that although consumers regularly use websites for information gathering, the result is not always an online purchase. For example, research by Ahuja et al and Lee suggest that online purchasing ranges from approximately 24% (Ahuja et al., 2003) to 32% (Lee, 2002). This data indicates that consumers...
13 Pages(3250 words)Assignment

Organizational Behavior Analysis: Wal-Mart

Wal-Mart is one of the leading organizations in the United States, which at present is functional in 15 countries worldwide. Even in the present global economic downturns, increased inflation and exponential rise in prices, the company is dedicated to providing excellent services and the best quality products to the consumers. Sam Walton established the company in 1962 and the main goal of the organization was to provide an opportunity to supply high-quality products to customers at a very low price rate.

Sam Walton founded Wal-Mart in the year 1962 in the form of a single store in semi-rural Arkansas ("History," ). The business voyage started with three openings; Sam’s club in 1984, then the first supercenter an...
6 Pages(1500 words)Case Study
sponsored ads
We use cookies to create the best experience for you. Keep on browsing if you are OK with that, or find out how to manage cookies.

Let us find you another Research Paper on topic Maxs Grocery Mart- Projected Income Statement for FREE!

Contact Us