Question

Required Information Problem 18-5A Break-even analysis, different cost structures, and Income calculations LO C2, A1, P4 [The following information applies to the questions displayed below) Henna Co. produces and sells two products, T and O. It manufactures these products in separate factories and markets them through different channels. They have no shared costs. This year, the company sold 56,000 units of each product. Sales and costs for each product follow Sales Variable costs Contribution margin Fixed costs Income before taxes Income taxes (35% rate) Net incone Product T $ 929,600 650, 720 278,888 132,880 146,000 51,100 $ 94,900 Producto $ 929,600 185,920 743,680 597,680 146,000 51, 100 $ 94,900 Problem 18-5A Part 2 2. Assume that the company expects sales of each product to decline to 39.000 units next year with no change in unit selling price. Prepare forecasted financial results for next year following the format of the contribution margin income statement as just shown with columns for each of the two products (assume a 35% tax rate). Also, assume that any loss before taxes ylelds a 35% tax benefit (Round "per unlt" answers to 2 decimal places. Enter losses and tax benefits, if any, es negative values.) HENNA CO. Forecasted Contribution Margin Income Statement Product T Producto Units $ Per unit Total $ Per unit Total Total Variable cost Contribution margin Net Income (los)

Answer 1

Part 2:

HENNA CO. Forecasted Contribution Margin Income Statement in $) Product T Producto Total Units $ per unit Total $ per unit Total Sales 39,000 16.60 6,47,400 16.60 6,47,400 12,94,800 Variable costs 39,000 11.62 4,53,180 3.32 1,29,480 5,82,660 Contribution margin 4.98 1,94,220 13.28 5,17,920 7,12,140 Fixed costs 1,32,880 5,97,680 7,30,560 Income before taxes 61,340 -79,760 -18,420 Income taxes( 35% rate) 21,469 -27,916 -6,447 Net income (loss) 39,871 -51,844 -11,973

Part 3:

HENNA CO. Forecasted Contribution Margin Income Statement in $) Product T Producto Total Units $ per unit Total $ per unit Total Sales 70,000 16.60 11,62,000 16.60 11,62,000 23,24,000 Variable costs 70,000 11.62 8,13,400 3.32 2,32,400 10,45,800 Contribution margin 4.98 3,48,600 13.28 9,29,600 12,78,200 Fixed costs 1,32,880 5,97,680 7,30,560 Income before taxes 2,15,720 3,31,920 5,47,640 Income taxes( 35% rate) 75,502 1,16,172 1,91,674 Net income (loss) 1,40,218 2,15,748 3,55,966

Note:

Existing selling price is calculated by dividing existing sales with number of units.

Existing variabe cost per unit is calculated by dividing existing variable costs with number of units.