Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

I am really stuck with this part and wondering if someone could help me with it. Based on the CVP analysis of 2020: Determine 1)

I am really stuck with this part and wondering if someone could help me with it.

Based on the CVP analysis of 2020:

Determine 1) the required sales dollars to achieve an annual operation income like 2016.

2)the required sales dollars to achieve an annual net income after taxes of $180,000. (Cooperate income tax rate is 25%)

3) The required sales in dollars to achieve an annual profit of 320,000 after taxes and after paying 12% of the operating income before taxes as a bonus. (Cooperate income tax rate is 25%)

image text in transcribed
Statement of Operating Income for Years Ended December 31, 2016 Through December 31, 2019 Years 2019 2018 2017 2016 Sales $2,223, 148 $1,638, 140 $1,300,075 $1,134,998 Cost of Goods Sold 1,270,370 936,080 742,900 648,570 Gross Margin 952,778 702,060 557,175 486,428 Operating Expenses 844,796 556,968 390,023 317,799 Operating Income $107.981 $145.092 $167.153 $168.628 Statement of Operating Income for Ended December 31, 2020 Sales $ 3,114,160 Salesroom Utilities and Fuel 6,491 Office Equipment Depreciation 8,400 Other Administrative Expenses 11,548 Factory Miscellaneous Components 13,142 Manufacturing Maintenance Supplies 17,373 Production Cleaning Supplies 24,993 Manufacturing Maintenance 25,224 Property Taxes - Factory 25,520 Amortization - Factory Machinery 28,555 Office Maintenance 38,718 Shipping Costs 42,893 Furniture Accessories 46,013 Salesroom Building Depreciation 48,600 Fibber Filling 50,856 Promotional Materials 120,283 Factory Building Insurance 62,013 Salesroom Property Taxes and Insurance 65,283 Amortization-Factory Building 68,750 Advertising 71,852 Factory Utilities 81,417 Production Supervisor Salary 90,000 Salespeople Travel 92,788 Warehouse Wages 152,817 Sales Staff Commissions 249,133 Timber furniture components 311,416 Administrative Wages 368,000 Production payroll 934.248 Total Expenses and Costs 3,056,326 Operating Income $ 57.834

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Principles Of Financial Accounting

Authors: Belverd E Needles, Marian Powers

11th Edition

0538755164, 9780538755160

More Books

Students also viewed these Accounting questions

Question

The relevance of the information to the interpreter

Answered: 1 week ago

Question

The background knowledge of the interpreter

Answered: 1 week ago