1. Sales Revenue should increase by 2% in 2021; 3% in 2022 and decreased by 3% in 2023 and remains the same on 2024. 2. Cost of Sales increased to 4 576 000 in 2021 and increased by 2% for the next TWO years and increased by 1% for the last year of projection. 3. Operating Expenses will only increase in 2021 and 2024 by 2%. 4. Income Tax Rate is 30%. 2020 (ACTUAL) 2021 2022 2023 2024 SALES 9 345 255 3. 10. 17. 24. LESS: COSTS OF SALES 3 445 554 4. 11. 18. 25. GROSS PROFIT 5 899 701 5. 12. 19. 26. 13. 20. 27. LESS: OPERATING 4 140 000 6. EXPENSES 28. 21. 14. 1759 701 7. 29. NIBT 22. 15. 1. 527910.3 8. 30 LESS: INCOME TAX 16. 23. 2. 1231790.7 9.
1. Sales Revenue should increase by 2% in 2021; 3% in 2022 and decreased by 3% in 2023 and remains the same on 2024. 2. Cost of Sales increased to 4 576 000 in 2021 and increased by 2% for the next TWO years and increased by 1% for the last year of projection. 3. Operating Expenses will only increase in 2021 and 2024 by 2%. 4. Income Tax Rate is 30%. 2020 (ACTUAL) 2021 2022 2023 2024 SALES 9 345 255 3. 10. 17. 24. LESS: COSTS OF SALES 3 445 554 4. 11. 18. 25. GROSS PROFIT 5 899 701 5. 12. 19. 26. 13. 20. 27. LESS: OPERATING 4 140 000 6. EXPENSES 28. 21. 14. 1759 701 7. 29. NIBT 22. 15. 1. 527910.3 8. 30 LESS: INCOME TAX 16. 23. 2. 1231790.7 9.
Chapter4A: Nopat Breakeven: Revenues Needed To Cover Total Operating Costs
Section: Chapter Questions
Problem 1EP
Related questions
Question
for 2022
![1. Sales Revenue should increase by 2% in 2021; 3% in 2022 and decreased by 3% in 2023 and remains the same on 2024.
2. Cost of Sales increased to 4 576 000 in 2021 and increased by 2% for the next TWO years and increased by 1% for the last year of projection.
3. Operating Expenses will only increase in 2021 and 2024 by 2%.
4. Income Tax Rate is 30%.
2020 (ACTUAL)
2021
2022
2023
2024
SALES
9 345 255
3.
10.
17.
24.
LESS: COSTS OF SALES
3 445 554
4.
11.
18.
25.
GROSS PROFIT
5 899 701
5.
12.
19.
26.
20.
27.
4 140 000
6.
13.
LESS: OPERATING
EXPENSES
28.
21.
14.
1 759 701
7.
29.
NIBT
22.
15.
1.
527910.3
8.
30.
23.
LESS: INCOME TAX
16.
9.
2.
1231790.7
NIAT](/v2/_next/image?url=https%3A%2F%2Fcontent.bartleby.com%2Fqna-images%2Fquestion%2Fe60adbd0-7e29-405d-a6a0-d7be5526202b%2F9e734421-3df1-4d08-b437-2a81f22e11fd%2Fgr25mkh_processed.jpeg&w=3840&q=75)
Transcribed Image Text:1. Sales Revenue should increase by 2% in 2021; 3% in 2022 and decreased by 3% in 2023 and remains the same on 2024.
2. Cost of Sales increased to 4 576 000 in 2021 and increased by 2% for the next TWO years and increased by 1% for the last year of projection.
3. Operating Expenses will only increase in 2021 and 2024 by 2%.
4. Income Tax Rate is 30%.
2020 (ACTUAL)
2021
2022
2023
2024
SALES
9 345 255
3.
10.
17.
24.
LESS: COSTS OF SALES
3 445 554
4.
11.
18.
25.
GROSS PROFIT
5 899 701
5.
12.
19.
26.
20.
27.
4 140 000
6.
13.
LESS: OPERATING
EXPENSES
28.
21.
14.
1 759 701
7.
29.
NIBT
22.
15.
1.
527910.3
8.
30.
23.
LESS: INCOME TAX
16.
9.
2.
1231790.7
NIAT
Expert Solution
![](/static/compass_v2/shared-icons/check-mark.png)
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
Step by step
Solved in 2 steps
![Blurred answer](/static/compass_v2/solution-images/blurred-answer.jpg)
Recommended textbooks for you
![Intermediate Financial Management (MindTap Course…](https://www.bartleby.com/isbn_cover_images/9781337395083/9781337395083_smallCoverImage.gif)
Intermediate Financial Management (MindTap Course…
Finance
ISBN:
9781337395083
Author:
Eugene F. Brigham, Phillip R. Daves
Publisher:
Cengage Learning
![Intermediate Financial Management (MindTap Course…](https://www.bartleby.com/isbn_cover_images/9781337395083/9781337395083_smallCoverImage.gif)
Intermediate Financial Management (MindTap Course…
Finance
ISBN:
9781337395083
Author:
Eugene F. Brigham, Phillip R. Daves
Publisher:
Cengage Learning