I See The Light Projected Income Statement For the Period Ending December 31, 20x1 S 1.125,000.00 723,250.00 S 401,750,00 Sales 25,000 lamps @ $45.00 Cost of Goods Sold @ $28.93 Gross Profit Selling Expenses: Fixed Variable (Commission per unit) @ $3.15 Administrative Expenses Total Selling and Administrative Expenses: Net Profit $ 23,000.00 78,750.00 $ 101,750.00 41.250.00 143,000.00 258.750.00 S See The Light Projected Balance Sheet As of December 31, 20x1 $ 34.710.00 67,500.00 Current Assets Cash Accounts Receivable Inventory Raw Material Figurines Electrical Sots Work in Process Finished Goods Total Current Assets 500 $9.20 500 a $1.25 0 3000 $28.9250 4.600.00 625.00 $ 86,775,00 194,210.00 D Introduction FAQ . P D D E m F G $28.9250 3000 Finished Goods Total Current Assets 86,775.00 194,210.00 $ Fixed Assets Equipment Accumulated Depreciation Total Fixed Assets Total Assets $ 20,000.00 6,800.00 13,200.00 $ 207 410.00 S 54.000.00 54,000.00 Current Liabilities Accounts Payable Total Liabilities Stockholder's Equity Common Stock Retained Earings Total Stockholder's Equity Total Liabilities and Stockholders Equity S 12,000.00 141.410.00 153.410.00 207 410.00 S Big Al is about to begin work on the budget for 20x2 and they have requested that you prepare an analysis based on the following assumptions. Note: Remember, that we cannot sell part of a lamp, therefore to find the number of units you have to round up to the next complete unit. Furthuremore, to find the required sales in dollars it may be easier to find the number of units and then multiply by the selling price per unit. For 20x2 the selling price per lamp will be $45.00. What is the projected contribution margin and contribution margin ratio for each lamp sold? Contribution Margin per unit (Round to seven places, S##### Contribution Margin Ratio (Round to seven places,% is two of those places ####%) 1 2 3.2. For 20x2 tho selling price per lamp will be $4500. How many lamps must be sold to breakeven? 5 6 39 -1 2 3 14 35 57 48 30 Breakeven sales in units (Round up to zero places, #*#* units) (5. 3 For 20x2 the selling price per lamp will be $45.00. The desired operating income in 20x2 is $281.250 What would sales in units have to be in 20x2 to reach the profit goal? 5 Sales in units (Round up to zero places, .unts) (5.04) 8 4. For 20x2 the selling price per lamp will be $45.00. The company would like to have a operating Income equal to 30.00% of sales. If that is to be achieved, what would be the sales in units in 20x2? 7 GOVORA Sales in units (Round up to zero places, ### ### units) {6.01) NNN 10 13 14 15 16 17 20 21 22 23 5 24 27 28 29 30 31 34 35 36 37 6 38 41 42 If the company believed that it could only sell 25,000 lamps, what would the new selling price have to be so that the new contribution margin per unit is equal to last year's contribution margin per unit? Now Selling Price (Round up to two places, S) (6.02) For 20x2 the selling price per lamp will be $45.00 and the effective tax rate is 37%. How many units must be sold to generated a operating income of $250.000 after taxes? 48 49 50 51 52 55 Sales in units (Round up lo zero places, 8 units) (6.03) If the company believes that the demand will be 27,500 units for the year. What selling price per lamp, rounded to two places, would generate a operating income of $820,5002 56 7 57 58 59 82 83 64 65 66 60 70 71 72 73 74 Now soling price por lamp (Round up to two places, S#######) (6.04)