Using Goal Seek/Solver and/or What-If Scenarios based on the below income statement, calculate the following a) the sales amount in order to realize $1,200,000 of net income without changing any of the expense accounts. b) to realize $1,200,000 without changing revenues and cost of goods sold. c) What could be the best scenario to achieve NI $1,200,000.

College Accounting, Chapters 1-27
23rd Edition
ISBN:9781337794756
Author:HEINTZ, James A.
Publisher:HEINTZ, James A.
Chapter11A: The Net-price Method Of Recording Purchases
Section: Chapter Questions
Problem 3RQ
icon
Related questions
Question

Using Goal Seek/Solver and/or What-If Scenarios based on the below income statement, calculate the following

a) the sales amount in order to realize $1,200,000 of net income without changing any of the expense accounts.

b) to realize $1,200,000 without changing revenues and cost of goods sold.

c) What could be the best scenario to achieve NI $1,200,000.  

1
2
3 +
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
45
24
25
A
Revenue
Expenses
B
с
Income Statement
Sales
Sales Returns
Sales Discounts
Net Sales
Puchases
Purchase Returns
Purchase Discounts
Cost of Goods Sold
Wage and Salary Exp
Rent Expense
Utilities Expense
Office Supplies Exper
Payroll Tax Expense
Depreciation
Bad Debt Expense
Interest Expense
Provision for income
Total Expenses
Net Income
D
-6174020.00
320280.00
59910.00
0.00
0.00
0.00
4205114.00
70878.00
122650.00
72820.00
35800.00
27135.25
11750.00
57938.30
5000.00
236928.89
E
-5793830.00
4846014.44
-947815.56
Transcribed Image Text:1 2 3 + 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 45 24 25 A Revenue Expenses B с Income Statement Sales Sales Returns Sales Discounts Net Sales Puchases Purchase Returns Purchase Discounts Cost of Goods Sold Wage and Salary Exp Rent Expense Utilities Expense Office Supplies Exper Payroll Tax Expense Depreciation Bad Debt Expense Interest Expense Provision for income Total Expenses Net Income D -6174020.00 320280.00 59910.00 0.00 0.00 0.00 4205114.00 70878.00 122650.00 72820.00 35800.00 27135.25 11750.00 57938.30 5000.00 236928.89 E -5793830.00 4846014.44 -947815.56
Expert Solution
steps

Step by step

Solved in 4 steps

Blurred answer
Knowledge Booster
Ratio Analysis
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
College Accounting, Chapters 1-27
College Accounting, Chapters 1-27
Accounting
ISBN:
9781337794756
Author:
HEINTZ, James A.
Publisher:
Cengage Learning,
Entrepreneurial Finance
Entrepreneurial Finance
Finance
ISBN:
9781337635653
Author:
Leach
Publisher:
Cengage