a.
b.
c.
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 57,000 units of each product. Sales and costs for each product follow. Sales Variable costs Contribution margin Fixed costs Income before taxes Income taxes (40% rate) Net income Product T $951,900 571,140 380,760 233,760 147,000 58,800 $ 88,200 Producto $951,900 95, 190 856, 710 709, 710 147,000 58,800 $ 88,200 Required: 1. Compute the break-even point in dollar sales for each product. (Enter CM ratio as percentage rounded to 2 decimal places.) Product T Contribution Margin Ratio Choose Numerator: Choose Denominator: = / = Contribution Margin Ratio Contribution margin ratio 0 Break-Even Point in Dollars Choose Numerator: 1 Choose Denominator: 1 = = Break-Even Point in Dollars Break-even point in dollars 0 Producto Contribution Margin Ratio 1 = Contribution margin ratio Break-Even Point in Dollars 1 = Break-even point in dollars 0 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 57,000 units of each product. Sales and costs for each product follow. Sales Variable costs Contribution margin Fixed costs Income before taxes Income taxes (40% rate) Net income Product T $951,900 571,140 380,760 233,760 147,000 58,800 $ 88,200 Product o $951, 900 95, 190 856,710 709, 710 147,000 58,800 $ 88,200 2. Assume that the company expects sales of each product to decline to 40,000 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 40% tax rate). Also, assume that any loss before taxes yields a 40% tax benefit. (Round "per unit" answers to 2 decimal places. Enter losses and tax benefits, if any, as negative values.) HENNA CO. Forecasted Contribution Margin Income Statement Product T Producto Units $ Per unit Total $ Per unit Total Total Contribution margin Net income (loss) 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 57,000 units of each product. Sales and costs for each product follow. Sales Variable costs Contribution margin Fixed costs Income before taxes Income taxes (40% rate) Net income Product T $951,900 571, 140 380, 760 233,760 147,000 58,800 $ 88,200 Producto $951,900 95, 190 856, 710 709, 710 147,000 58,800 $ 88,200 3. Assume that the company expects sales of each product to increase to 71,000 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 shown with columns for each of the two products (assume a 40% tax rate). (Round "per unit" answers to 2 decimal places.) HENNA CO. Forecasted Contribution Margin Income Statement Product T Producto Units $ Per unit Total $ Per unit Total Total Contribution margin Net income (loss)
