NOVA Knights just completed the 2022 fiscal period (January 1- December 31) and through management analysis and review of the income statement the following information was determined:

Sales Revenue of $1,578,500 based on sales of 225,500 units.

Cost of Goods Sold totaled $1,014,750.

70% of COGS (Cost of Goods Sold) are variable.

Selling Expenses totaled $410,000.

45% of selling expenses are variable

Administrative Expenses totaled $189,300

40% of administrative expenses are variable

Rounding and Calculation Instructions

Round all costs per unit to 2 decimals

FINAL break-even answers to the unit and dollar (no decimals).

DO NOT Round the contribution margin ratio.

You will NOT maintain the same percentages of variable vs. fixed costs in each of the proposed plans.

** Use either Google Sheets or Excel (recommended) for all parts of this project. Required: formulas, functions and cell referencing throughout the project.

Part 1. Using the information above prepare, in good form, a GAAP (accrual basis) income statement, determine net income (loss) and compute the break-even point in total sales dollars and in units for 2022.

Prepare a CVP income statement format for Part 2 (plans A and B).

NOVA Knights just completed the 2022 fiscal period (January 1- December 31) and through management analysis and review of the income statement the following information was determined:

Sales Revenue of $1,578,500 based on sales of 225,500 units.

Cost of Goods Sold totaled $1,014,750.

70% of COGS (Cost of Goods Sold) are variable.

Selling Expenses totaled $410,000.

45% of selling expenses are variable

Administrative Expenses totaled $189,300

40% of administrative expenses are variable

Rounding and Calculation Instructions

Round all costs per unit to 2 decimals

FINAL break-even answers to the unit and dollar (no decimals).

DO NOT Round the contribution margin ratio.

You will NOT maintain the same percentages of variable vs. fixed costs in each of the proposed plans.

** Use either Google Sheets or Excel (recommended) for all parts of this project. Required: formulas, functions and cell referencing throughout the project.

Part 1. Using the information above prepare, in good form, a GAAP (accrual basis) income statement, determine net income (loss) and compute the break-even point in total sales dollars and in units for 2022.

Prepare a CVP income statement format for Part 2 (plans A and B).

Part 2.

PLAN A - Lorna has proposed a plan to improve its profitability. Lorna feels that the quality of the final product could be substantially improved by spending $0.23 more per unit on higher quality raw materials. The selling price per unit could be increased to $7.35. Lorna projects that sales volume will increase by 22%. Compute net income under Lornas proposal and the break-even point in units and sales dollars.

(DO NOT Round the contribution margin ratio.)

PLAN B - Anh was a sales and marketing major in college. Anh believes sales volume can be increased by using an intensive online advertising and social media promotional campaign. She proposed the following plan as an alternative to Lornas: (1) improve sales incentives by increasing sales commission for each sale, this will increase the following variable costs: cost of goods sold to $3.16/per unit, selling expenses to $0.85/per unit, administrative expenses to $0.55/per units, (2) increase the selling price per unit by $0.57, and (3) increase fixed selling expenses by $45,840. Anh based her recommendations on a marketing research report that suggested that sales volume would increase by 21% if these changes were made. Compute net income under Anhs proposal and the break-even point in unit and sales dollars.

(DO NOT Round the contribution margin ratio.)

Part 3.

Which plan do you believe should be accepted and why? Using good written communication, completely and thoroughly explain your answer. Your score for this category will be based significantly on your persuasiveness and effectiveness to sell your conclusion to executives in the company.