(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 48,000 units of each product. Sales and costs for each product follow. Sales Variable costs Contribution margin Fixed costs Income before taxes Income taxes (32% rate) Net income Product T $825,600 577,920 247,680 113, 680 134,000 42,880 $ 91,120 Product 0 $825,600 165, 120 660,480 526, 480 134,000 42,880 $ 91,120 3. Assume that the company expects sales of each product to increase to 62,000 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 32% 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 Sales Variable cost Contribution margin Fixed costs Income (loss) before taxes Income taxes (tax benefit) Net income (loss) Required information [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 48,000 units of each product. Sales and costs for each product follow. Sales Variable costs Contribution margin Fixed costs Income before taxes Income taxes (32% rate) Net income Product T $825,600 577,920 247,680 113,680 134,000 42,880 $ 91,120 Product 0 $825,600 165, 120 660,480 526,480 134,000 42,880 $ 91,120 2. Assume that the company expects sales of each product to decline to 31,000 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 32% tax rate). Also, assume that any loss before taxes yields a 32% 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 Sales $ 0 $ 0 0 0 0 Variable cost Contribution margin Fixed costs 0 Income before taxes 0 0 Income taxes (tax benefit) Net income (loss)
