Exercise 2: A First Excel Assignment Suppose a firm has the following situation:

Exercise 2: A First Excel Assignment 

 Suppose a firm has the following situation: 

 Product 1 2 Price/unit $125 $345 Unit volume/year 8,400 4,200 Cost of goods sold/unit $62 $188 

Furthermore, Sales commissions are 3% of sales. Other operating expenses are $245,000. General and administrative expenses are $387,000. Interest expenses are $112,000. Income taxes are 46% of taxable income. 

 Using these assumptions, a pro forma income statement in Excel in the following format: 

Gross sales xxxx xxxx less: Commissions xxxx xxxx Net sales xxxx xxxx less: Cost of goods sold xxxx xxxx Gross profit xxxx xxxx Total gross profit xxxx less: Other operating expenses xxxx General & administrative xxxx Interest expenses xxxx Income before taxes xxxx less: Income taxes xxxx Net income xxxx 

 Each of the following questions represents its own deviation from the base case,1 (i.e., the questions are not cumulative): 

 1. What happens to net income if for product 1 the price is increased to $150 and the volume is decreased to 6,500 units? 2. What happens to net income if General & administrative becomes 20% of gross sales? 3. What happens to net income if Cost of goods sold on both products increases by 10%? 4. If the unit volume for product 2 is always half of the unit volume for product 1, what product 1 volume yields a zero net income? 

Show more

Calculate Your Essay Price
(550 words)

Approximate price: $22

Calculate the price of your order

550 words
We'll send you the first draft for approval by September 11, 2018 at 10:52 AM
Total price:
$26
The price is based on these factors:
Academic level
Number of pages
Urgency
Basic features
  • Free title page and bibliography
  • Unlimited revisions
  • Plagiarism-free guarantee
  • Money-back guarantee
  • 24/7 support
On-demand options
  • Writer’s samples
  • Part-by-part delivery
  • Overnight delivery
  • Copies of used sources
  • Expert Proofreading
Paper format
  • 275 words per page
  • 12 pt Arial/Times New Roman
  • Double line spacing
  • Any citation style (APA, MLA, Chicago/Turabian, Harvard)

Our guarantees

Delivering a high-quality product at a reasonable price is not enough anymore.
That’s why we have developed 5 beneficial guarantees that will make your experience with our service enjoyable, easy, and safe.

Money-back guarantee

You have to be 100% sure of the quality of your product to give a money-back guarantee. This describes us perfectly. Make sure that this guarantee is totally transparent.

Read more

Zero-plagiarism guarantee

Each paper is composed from scratch, according to your instructions. It is then checked by our plagiarism-detection software. There is no gap where plagiarism could squeeze in.

Read more

Free-revision policy

Thanks to our free revisions, there is no way for you to be unsatisfied. We will work on your paper until you are completely happy with the result.

Read more

Privacy policy

Your email is safe, as we store it according to international data protection rules. Your bank details are secure, as we use only reliable payment systems.

Read more

Fair-cooperation guarantee

By sending us your money, you buy the service we provide. Check out our terms and conditions if you prefer business talks to be laid out in official language.

Read more