Complete the table below considering the following information: Gross Sales increases by 1.5% in 2021, 3.5% in 2022, 6% in 2023, and 10% in 2024. > The Gross Profit is 42%. > Operating expenses is 7% of Gross Sales. Tax expense is 30% 2020 (ACTUAL) 2024 2021 2022 2023 Gross Sales P160 000 3. 10. 17. 24. Less: Cost of Sales P92 800 4. 11. 18. 25. Gross Profit P67 200 5. 12. 19. 26. Less: Operating Expenses P11 200 6. 13. 20. 27. Net Income Before Tax P56 000 7. 14. 21. 28. Income Tax Expenses 1. 8. 15. 22. 29. Net Income After Tax 2. 9. 16. 23. 30.

Complete the table below considering the following information: Gross Sales increases by 1.5% in 2021, 3.5% in 2022, 6% in 2023, and 10% in 2024. > The Gross Profit is 42%. > Operating expenses is 7% of Gross Sales. Tax expense is 30% 2020 (ACTUAL) 2024 2021 2022 2023 Gross Sales P160 000 3. 10. 17. 24. Less: Cost of Sales P92 800 4. 11. 18. 25. Gross Profit P67 200 5. 12. 19. 26. Less: Operating Expenses P11 200 6. 13. 20. 27. Net Income Before Tax P56 000 7. 14. 21. 28. Income Tax Expenses 1. 8. 15. 22. 29. Net Income After Tax 2. 9. 16. 23. 30.

Entrepreneurial Finance

6th Edition

ISBN:9781337635653

Author:Leach

Publisher:Leach

Chapter4A: Nopat Breakeven: Revenues Needed To Cover Total Operating Costs

Section: Chapter Questions

Problem 1EP

See similar textbooks

Similar questions

Broussard Skateboard’s sales are expected to increase by 15% from $8 million in 2018 to $9.2 million in 2019. Its assets totaled $5 million at the end of 2018. Broussard is already at full capacity, so its assets must grow at the same rate as projected sales. At the end of 2018, current liabilities were $1.4 million, consisting of $450,000 of accounts payable, $500,000 of notes payable, and $450,000 of accruals. The after-tax profit margin is forecasted to be 6%, and the forecasted payout ratio is 40%. Use the AFN equation to forecast Broussard’s additional funds needed for the coming year.
The Berndt Corporation expects to have sales of 12 million. Costs other than depreciation are expected to be 75% of sales, and depreciation is expected to be 1.5 million. All sales revenues will be collected in cash, and costs other than depreciation must be paid for during the year. Berndts federal-plus-state tax rate is 40%. Berndt has no debt. a. Set up an income statement. What is Berndts expected net income? Its expected net cash flow? b. Suppose Congress changed the tax laws so that Berndts depreciation expenses doubled. No changes in operations occurred. What would happen to reported profit and to net cash flow? c. Now suppose that Congress changed the tax laws such that, instead of doubling Berndts depreciation, it was reduced by 50%. How would profit and net cash flow be affected? d. If this were your company, would you prefer Congress to cause your depreciation expense to be doubled or halved? Why?
Rhodes Corporations financial statements are shown after part f. Suppose the federal-plus-state tax corporate tax is 25%. Answer the following questions. a. What is the net operating profit after taxes (NOPAT) for 2020? b. What are the amounts of net operating working capital for both years? c. What are the amounts of total net operating capital for both years? d. What is the free cash flow for 2020? e. What is the ROIC for 2020? f. How much of the FCF did Rhodes use for each of the following purposes: after-tax interest, net debt repayments, dividends, net stock repurchases, and net purchases of short-term investments? (Hint: Remember that a net use can be negative.) Rhodes Corporation: Income Statements for Year Ending December 31 (Millions of Dollars) Rhodes Corporation: Balance Sheets as of December 31 (Millions of Dollars)
Prepare a projected statement of comprehensive income for the year ended 31 December 2021 to determine the sales needed to produce a profit after tax that is 25% more than that for the year ending 31 December 2020.(Where applicable round of amounts to the nearest rand) INFORMATION:Calder EnterprisesStatement of Comprehensive Income for the year ended 31 December 2020 Additional information:1. Cost of sales is expected to be 60% of sales.2. Operating expenses will increase by 4%.3. Interest expense will increase to R120 000.4. The tax rate will remain at 28%3.2 Use the information from question 3.1 (not your solution) and calculate the following for the year ending 31 December 2020:3.2.1 Gross margin 3.2.2 Net profit margin 3.2.3 Operating margin 3.2.4 Interest coverage
Data are as follows: In year 2020, sales are 150,000 units with Selling price per unit of 10 and VC per unit iof 6.50 per unit. Fixed cost is 155,000 and Interest cost is 90,000. Q3. Assume that the company expects to have sales increase by 20%, what will be the resulting change in EBIT in year 2021? • 28.38% • 26.45% • 25% • 33.33%
Data are as follows: In year 2020, sales are 150,000 units with Selling price per unit of 10 and VC per unit iof 6.50 per unit. Fixed cost is 155,000 and Interest cost is 90,000. Q3. Assume that the company expects to have sales increase by 20%, what will be the resulting change in EBIT in year 2021?(2 Points) • 28.38% • 33.33% • 25% • 26.45%
Based on the following data below: In 2019: Total Sales= 1.5 billion with the Motor Category representing 18% of total sales Projected 2029: Total Sales= 3.75 billion with the Motor Catgory representing 24% of total sales What is the ratio of the revenue of sale in the Motors Category in 2019 to the projected revenue of sales in Motors in 2029? The answer is 3:10, however I am not sure how that is concluded. Thanks!
Additional Information: (a) Gross profit rate for 2019 is 50%, which decreased by 5% in 2020 due to increase in cost to produce their products. (b) Income tax rate is 40%. What is the operating expense in 2020? ₱525,000 ₱183,333 ₱126,923 ₱150,000
Data are as follows: In year 2020, sales are 150,000 units with Selling price per unit of 10 and VC per unit iof 6.50 per unit. Fixed cost is 155,000 and Interest cost is 90,000. Q3. Assume that the company expects to have sales increase by 20%, what will be the resulting change in EBIT in year 2021? choices: • 33.33% • 26.45% • 25% • 28.38%
Armin, Inc. had the following economic data for 2019 (refer to the attached picture): What is Armin’s breakeven point in 2019? net sales 400,000 contribution margin 160,000 margin of safety 40,000
Data are as follows: In year 2020, sales are 150,000 units with Selling price per unit of 10 and VC per unit iof 6.50 per unit. Fixed cost is 155,000 and Interest cost is 90,000. Q3. Assume that the company expects to have sales increase by 20%, what will be the resulting change in EBIT in year 2021? A• 25% B• 26.45% C• 33.33% D• 28.38%
Flingen Inc. reveals the following information in its annual report for FY 2021 Income Statement Items Sales $11,000,000 Cost of goods sold $5,700,000 Pretax earnings $800,000 Selected Balance Sheet Items Merchandise inventory $100,000 Total assets $2,500,000 Management plans to cut cost of goods sold by 6% for the upcoming year while retaining the same sales. What will Flingen's profit leverage effect be for 2022? (Select the closest answer to your calculation of profit leverage). Group of answer choices $13.05 $10.40 $9.63 $11.15