Booth Company had sales in 2020 of $1,970.000 on 78,800 units. Variable costs totaled $1,182,000 and fixed costs totaled $535.000 A new raw material is available that will decrease the variable costs per unit by 20% (or $3.00). However, to process the new raw material, fixed operating costs will increase by $129.000. Management feels that two-thirds of the decline in the variable costs per unit should be passed on to customers in the form of a sales price reduction. The marketing department expects that this sales price reduction will result in a 4% increase in the number of units sold. (21) Your answer is correct Prepare a projected CVP income statement for 2020 assuming the changes have not been made. Booth Company CVP Income Statement For the Year Ended December 31, 2020 Sales 1.970,000 Variable Costs 1,182,000 i Contribution Margin 788,000 Less 1: Fixed Costs 535.000 Net Income (Loss) $ 253,000 e Textbook and Media Assistance Used Attempts: 1 of 5 used Prepare a projected CVP income statement for 2020 assuming that changes are made as described. Booth Company CVP Income Statement For the Year Ended December 31, 2020 Sales 1,884,896 983,424 Variable Costs Contribution Margin 901472 Less : Fixed Costs 664.000 i Net Income/(Loss) 237.472 e Textbook and Media Assistance Used Attempts: 3 of 5 used (b) Your answer is correct. Before Booth Company had the chance to implement usage of the new raw material, new industry specifications were announced and result in the following changes for the Booth Company. Variable costs will increase by 15% per unit and fixed costs will increase by $47.000. Management feels that a $3 per unit price increase is needed to accommodate the cost increases. However, this will result in a 10% decrease in units sold. Prepare a CVP income statement assuming these changes have been made. Booth Company CVP Income Statement For the Year Ended December 31, 2020 Sales 1985760 Variable Costs 1223370 Contribution Margin 762,390 Less 1: Fixed Costs 582,000 Net Income/(Loss) 180,390 (c) The marketing department suggests implementing an advertising promotion that would increase variable costs by $0.50 per unit but would retain the original sales volume of 78.800 units. Prepare a CPV income statement with these changes. Use the information in part (b) to complete this section. Booth Company CVP Income Statement