! Required information Problem 21-4A (Algo) Break-even analysis, different cost structures, and income calculations LO C2,...

Transcribed Image Text:

! Required information Problem 21-4A (Algo) Break-even analysis, different cost structures, and income calculations LO C2, A1, P2 [The following information applies to the questions displayed below.] Henna Company produces and sells two products, Carvings and Mementos. It manufactures these products in separate factories and markets them through different channels. They have no shared costs. This year, the company sold 52,000 units of each product. Income statements for each product follow. Sales Variable costs Contribution margin Fixed costs Income Carvings $ 842,400 673,920 168,480 26,480 Mementos $ 842,400 168,480 673,920 531,920 $ 142,000 $ 142,000 Problem 21-4A (Algo) Part 1 Required: 1. Compute the break-even point in dollar sales for each product. Note: Enter CM ratio as percentage rounded to 2 decimal places. Problem 21-4A (Algo) Part 1 Required: 1. Compute the break-even point in dollar sales for each product. Note: Enter CM ratio as percentage rounded to 2 decimal places. Contribution Margin Ratio Numerator: Break-Even Point in Dollars Numerator: Contribution Margin Ratio Break-Even Point in Dollars PRODUCT CARVINGS Denominator: = Contribution margin ratio 0 Denominator: PRODUCT MEMENTOS = Break-even point in dollars 0 = Contribution margin ratio 0 = Break-even point in dollars 0 Problem 21-4A (Algo) Break-even analysis, different cost structures, and income calculations LO C2, A1, P2 [The following information applies to the questions displayed below.] Henna Company produces and sells two products, Carvings and Mementos. It manufactures these products in separate factories and markets them through different channels. They have no shared costs. This year, the company sold 52,000 units of each product. Income statements for each product follow. Sales Variable costs Contribution margin Fixed costs Income Carvings $ 842,400 673,920 168,480 26,480 Mementos $ 842,400 168,480 673,920 531,920 $ 142,000 $ 142,000 Problem 21-4A (Algo) Part 2 2. Assume that the company expects sales of each product to decline to 35,000 units next year with no change in unit selling price. Prepare a contribution margin income statement for the next year (as shown above with columns for each of the two products). Note: Round "per unit" answers to 2 decimal places. Contribution margin Income (loss) HENNA COMPANY Contribution Margin Income Statement Carvings Mementos Units Total $ Per unit Total $ Per unit Total $ 0 $ 0 0 0 0 0 $ 0 $ 0 $ 0 Problem 21-4A (Algo) Break-even analysis, different cost structures, and income calculations LO C2, A1, P2 [The following information applies to the questions displayed below.] Henna Company produces and sells two products, Carvings and Mementos. It manufactures these products in separate factories and markets them through different channels. They have no shared costs. This year, the company sold 52,000 units of each product. Income statements for each product follow. Sales Variable costs Contribution margin Fixed costs Income Carvings $ 842,400 673,920 168,480 26,480 Mementos $ 842,400 168,480 673,920 531,920 $ 142,000 $ 142,000 Problem 21-4A (Algo) Part 3 3. Assume that the company expects sales of each product to increase to 66,000 units next year with no change in unit selling price. Prepare a contribution margin income statement for the next year (as shown above with columns for each of the two products). Note: Round "per unit" answers to 2 decimal places. Contribution margin Income (loss) HENNA COMPANY Contribution Margin Income Statement Carvings Mementos Units Total $ Per unit Total $ Per unit Total $ 0 $ 0 0 0 0 0 A 0 0 $ 0 0 ! Required information Problem 21-4A (Algo) Break-even analysis, different cost structures, and income calculations LO C2, A1, P2 [The following information applies to the questions displayed below.] Henna Company produces and sells two products, Carvings and Mementos. It manufactures these products in separate factories and markets them through different channels. They have no shared costs. This year, the company sold 52,000 units of each product. Income statements for each product follow. Sales Variable costs Contribution margin Fixed costs Income Carvings $ 842,400 673,920 168,480 26,480 Mementos $ 842,400 168,480 673,920 531,920 $ 142,000 $ 142,000 Problem 21-4A (Algo) Part 1 Required: 1. Compute the break-even point in dollar sales for each product. Note: Enter CM ratio as percentage rounded to 2 decimal places. Problem 21-4A (Algo) Part 1 Required: 1. Compute the break-even point in dollar sales for each product. Note: Enter CM ratio as percentage rounded to 2 decimal places. Contribution Margin Ratio Numerator: Break-Even Point in Dollars Numerator: Contribution Margin Ratio Break-Even Point in Dollars PRODUCT CARVINGS Denominator: = Contribution margin ratio 0 Denominator: PRODUCT MEMENTOS = Break-even point in dollars 0 = Contribution margin ratio 0 = Break-even point in dollars 0 Problem 21-4A (Algo) Break-even analysis, different cost structures, and income calculations LO C2, A1, P2 [The following information applies to the questions displayed below.] Henna Company produces and sells two products, Carvings and Mementos. It manufactures these products in separate factories and markets them through different channels. They have no shared costs. This year, the company sold 52,000 units of each product. Income statements for each product follow. Sales Variable costs Contribution margin Fixed costs Income Carvings $ 842,400 673,920 168,480 26,480 Mementos $ 842,400 168,480 673,920 531,920 $ 142,000 $ 142,000 Problem 21-4A (Algo) Part 2 2. Assume that the company expects sales of each product to decline to 35,000 units next year with no change in unit selling price. Prepare a contribution margin income statement for the next year (as shown above with columns for each of the two products). Note: Round "per unit" answers to 2 decimal places. Contribution margin Income (loss) HENNA COMPANY Contribution Margin Income Statement Carvings Mementos Units Total $ Per unit Total $ Per unit Total $ 0 $ 0 0 0 0 0 $ 0 $ 0 $ 0 Problem 21-4A (Algo) Break-even analysis, different cost structures, and income calculations LO C2, A1, P2 [The following information applies to the questions displayed below.] Henna Company produces and sells two products, Carvings and Mementos. It manufactures these products in separate factories and markets them through different channels. They have no shared costs. This year, the company sold 52,000 units of each product. Income statements for each product follow. Sales Variable costs Contribution margin Fixed costs Income Carvings $ 842,400 673,920 168,480 26,480 Mementos $ 842,400 168,480 673,920 531,920 $ 142,000 $ 142,000 Problem 21-4A (Algo) Part 3 3. Assume that the company expects sales of each product to increase to 66,000 units next year with no change in unit selling price. Prepare a contribution margin income statement for the next year (as shown above with columns for each of the two products). Note: Round "per unit" answers to 2 decimal places. Contribution margin Income (loss) HENNA COMPANY Contribution Margin Income Statement Carvings Mementos Units Total $ Per unit Total $ Per unit Total $ 0 $ 0 0 0 0 0 A 0 0 $ 0 0