# Question

Astro Co. sold 20,000 units of its only product and incurred a $ 50,000 loss (ignoring taxes) for the current year as shown here. During a planning session for year 2014’s activities, the production manager notes that variable costs can be reduced 50% by installing a machine that automates several operations. To obtain these savings, the company must increase its annual fixed costs by $ 200,000. The maximum output capacity of the company is 40,000 units per year.

ASTRO COMPANY

Contribution Margin Income Statement

For Year Ended December 31, 2013

Sales . . . . . . . . . . . . . . . . . . . . . . $ 1,000,000

Variable costs . . . . . . . . . . . . . . . 800,000

Contribution margin . . . . . . . . . 200,000

Fixed costs . . . . . . . . . . . . . . . . 250,000

Net loss . . . . . . . . . . . . . . . . . . . $ (50,000)

Required

1. Compute the break-even point in dollar sales for year 2013.

2. Compute the predicted break-even point in dollar sales for year 2014 assuming the machine is installed and there is no change in the unit sales price.

3. Prepare a forecasted contribution margin income statement for 2014 that shows the expected results with the machine installed. Assume that the unit sales price and the number of units sold will not change, and no income taxes will be due.

4. Compute the sales level required in both dollars and units to earn $ 140,000 of after- tax income in 2014 with the machine installed and no change in the unit sales price. Assume that the income tax rate is 30%. (Round answers to whole dollars or units.)

5. Prepare a forecasted contribution margin income statement that shows the results at the sales level computed in part 4. Assume an income tax rate of 30%.

ASTRO COMPANY

Contribution Margin Income Statement

For Year Ended December 31, 2013

Sales . . . . . . . . . . . . . . . . . . . . . . $ 1,000,000

Variable costs . . . . . . . . . . . . . . . 800,000

Contribution margin . . . . . . . . . 200,000

Fixed costs . . . . . . . . . . . . . . . . 250,000

Net loss . . . . . . . . . . . . . . . . . . . $ (50,000)

Required

1. Compute the break-even point in dollar sales for year 2013.

2. Compute the predicted break-even point in dollar sales for year 2014 assuming the machine is installed and there is no change in the unit sales price.

3. Prepare a forecasted contribution margin income statement for 2014 that shows the expected results with the machine installed. Assume that the unit sales price and the number of units sold will not change, and no income taxes will be due.

4. Compute the sales level required in both dollars and units to earn $ 140,000 of after- tax income in 2014 with the machine installed and no change in the unit sales price. Assume that the income tax rate is 30%. (Round answers to whole dollars or units.)

5. Prepare a forecasted contribution margin income statement that shows the results at the sales level computed in part 4. Assume an income tax rate of 30%.

## Answer to relevant Questions

Vanna 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 50,000 units of ...Kyo Co.’s monthly sales and costs data for its operating activities of the past year follow. Management wants to use these data to predict future fixed and variable costs. (Dollar amounts are in thousands.)Required 1. ...Leather Head Sports, launched by entrepreneur Paul Cunningham, produces balls for various sports. Selling prices typically range from $ 40 per ball to $ 295 per ball. Required 1. Identify at least two fixed costs that will ...BatCo makes metal baseball bats. Each bat requires 1 kg. of aluminum at $ 18 per kg. and 0.25 direct labor hours at $ 20 per hour. Overhead is assigned at the rate of $ 40 per labor hour. What amounts would appear on a ...Based on predicted production of 24,000 units, a company anticipates $ 300,000 of fixed costs and $ 246,000 of variable costs. If the company actually produces 20,000 units, what are the flexible budget amounts of fixed and ...Post your question

0