SlideShare una empresa de Scribd logo
1 de 4
Descargar para leer sin conexión
[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 55,000
units of each product. Sales and costs for each product follow Product T Product O $907,500
$907,500 90,750 Sales Variable costs 726,000 Contribution margin Fixed costs 181,500 36,500
816,750 671,750 Income before taxes Income taxes (30% rate) 145,000 43,500 145,000 43,500
Net income $ 101,500 101,500
Solution
HENNA Co.
Forecasted Contribution Margin Income Statement
Product T
Product O
Total
Units
$ Per Unit
Total
$ Per Unit
Total
Sales
69,000
$ 16.50
$ 1,138,500.00
$ 16.50
$ 1,138,500.00
$ 2,277,000.00
(907500/55000)
(907500/55000)
Less: Variable Costs
69,000
$ 13.20
$ 910,800.00
$ 1.65
$ 113,850.00
$ 1,024,650.00
(726000/55000)
(90750/55000)
Contribution Margin
69,000
$ 3.30
$ 227,700.00
$ 14.85
$ 1,024,650.00
$ 1,252,350.00
Less: Fixed Costs
$ 36,500.00
$ 671,750.00
$ 708,250.00
Income Before taxes
$ 191,200.00
$ 352,900.00
$ 544,100.00
Less: Income Taxes (30%)
$ 57,360.00
$ 105,870.00
$ 163,230.00
Net Income
$ 133,840.00
$ 247,030.00
$ 380,870.00
HENNA Co.
Forecasted Contribution Margin Income Statement
Product T
Product O
Total
Units
$ Per Unit
Total
$ Per Unit
Total
Sales
69,000
$ 16.50
$ 1,138,500.00
$ 16.50
$ 1,138,500.00
$ 2,277,000.00
(907500/55000)
(907500/55000)
Less: Variable Costs
69,000
$ 13.20
$ 910,800.00
$ 1.65
$ 113,850.00
$ 1,024,650.00
(726000/55000)
(90750/55000)
Contribution Margin
69,000
$ 3.30
$ 227,700.00
$ 14.85
$ 1,024,650.00
$ 1,252,350.00
Less: Fixed Costs
$ 36,500.00
$ 671,750.00
$ 708,250.00
Income Before taxes
$ 191,200.00
$ 352,900.00
$ 544,100.00
Less: Income Taxes (30%)
$ 57,360.00
$ 105,870.00
$ 163,230.00
Net Income
$ 133,840.00
$ 247,030.00
$ 380,870.00

Más contenido relacionado

Similar a [The following information applies to the questions displayed below.,.pdf

Similar a [The following information applies to the questions displayed below.,.pdf (14)

Break even analysis_Numerical
Break even analysis_NumericalBreak even analysis_Numerical
Break even analysis_Numerical
 
Leverages 1
Leverages 1Leverages 1
Leverages 1
 
105136
105136105136
105136
 
Cost volume profit analysis.
Cost volume profit analysis.Cost volume profit analysis.
Cost volume profit analysis.
 
Account asst
Account asstAccount asst
Account asst
 
The Changing Role of Managerial Accounting in a GLOBAL Business Environment
The Changing Role of Managerial Accounting in a GLOBAL Business EnvironmentThe Changing Role of Managerial Accounting in a GLOBAL Business Environment
The Changing Role of Managerial Accounting in a GLOBAL Business Environment
 
Calculating gdp
Calculating gdpCalculating gdp
Calculating gdp
 
Analisis Hubungan Biaya, volume, laba
Analisis Hubungan Biaya, volume, labaAnalisis Hubungan Biaya, volume, laba
Analisis Hubungan Biaya, volume, laba
 
Cost volume-profit-relationships
Cost volume-profit-relationshipsCost volume-profit-relationships
Cost volume-profit-relationships
 
CVP analysis
CVP analysis CVP analysis
CVP analysis
 
Hafiz muhammad usama javed
Hafiz muhammad usama javedHafiz muhammad usama javed
Hafiz muhammad usama javed
 
breakeven point
breakeven pointbreakeven point
breakeven point
 
6. Cost Volume-Profit Analysis
6. Cost Volume-Profit Analysis6. Cost Volume-Profit Analysis
6. Cost Volume-Profit Analysis
 
B5 vc alat_mjn
B5 vc alat_mjnB5 vc alat_mjn
B5 vc alat_mjn
 

Más de jinnah3

(1) What are some advantages and disadvantages to checking all order.pdf
(1) What are some advantages and disadvantages to checking all order.pdf(1) What are some advantages and disadvantages to checking all order.pdf
(1) What are some advantages and disadvantages to checking all order.pdfjinnah3
 
#44REQUIREDA. explain the operational and behavioral benefits th.pdf
#44REQUIREDA. explain the operational and behavioral benefits th.pdf#44REQUIREDA. explain the operational and behavioral benefits th.pdf
#44REQUIREDA. explain the operational and behavioral benefits th.pdfjinnah3
 
#21In the economy of UNAM in 1968 exports were $45, GDP was $570, .pdf
#21In the economy of UNAM in 1968 exports were $45, GDP was $570, .pdf#21In the economy of UNAM in 1968 exports were $45, GDP was $570, .pdf
#21In the economy of UNAM in 1968 exports were $45, GDP was $570, .pdfjinnah3
 
[Related to the Making the Connection] Economist Charles Kenny of the.pdf
 [Related to the Making the Connection] Economist Charles Kenny of the.pdf [Related to the Making the Connection] Economist Charles Kenny of the.pdf
[Related to the Making the Connection] Economist Charles Kenny of the.pdfjinnah3
 
                 Briefly state some of the observations Peter Schol.pdf
                  Briefly state some of the observations Peter Schol.pdf                  Briefly state some of the observations Peter Schol.pdf
                 Briefly state some of the observations Peter Schol.pdfjinnah3
 
Youd like to estimate the proportion of the 31,802 students at NC.pdf
 Youd like to estimate the proportion of the 31,802 students at NC.pdf Youd like to estimate the proportion of the 31,802 students at NC.pdf
Youd like to estimate the proportion of the 31,802 students at NC.pdfjinnah3
 

Más de jinnah3 (6)

(1) What are some advantages and disadvantages to checking all order.pdf
(1) What are some advantages and disadvantages to checking all order.pdf(1) What are some advantages and disadvantages to checking all order.pdf
(1) What are some advantages and disadvantages to checking all order.pdf
 
#44REQUIREDA. explain the operational and behavioral benefits th.pdf
#44REQUIREDA. explain the operational and behavioral benefits th.pdf#44REQUIREDA. explain the operational and behavioral benefits th.pdf
#44REQUIREDA. explain the operational and behavioral benefits th.pdf
 
#21In the economy of UNAM in 1968 exports were $45, GDP was $570, .pdf
#21In the economy of UNAM in 1968 exports were $45, GDP was $570, .pdf#21In the economy of UNAM in 1968 exports were $45, GDP was $570, .pdf
#21In the economy of UNAM in 1968 exports were $45, GDP was $570, .pdf
 
[Related to the Making the Connection] Economist Charles Kenny of the.pdf
 [Related to the Making the Connection] Economist Charles Kenny of the.pdf [Related to the Making the Connection] Economist Charles Kenny of the.pdf
[Related to the Making the Connection] Economist Charles Kenny of the.pdf
 
                 Briefly state some of the observations Peter Schol.pdf
                  Briefly state some of the observations Peter Schol.pdf                  Briefly state some of the observations Peter Schol.pdf
                 Briefly state some of the observations Peter Schol.pdf
 
Youd like to estimate the proportion of the 31,802 students at NC.pdf
 Youd like to estimate the proportion of the 31,802 students at NC.pdf Youd like to estimate the proportion of the 31,802 students at NC.pdf
Youd like to estimate the proportion of the 31,802 students at NC.pdf
 

Último

THEORIES OF ORGANIZATION-PUBLIC ADMINISTRATION
THEORIES OF ORGANIZATION-PUBLIC ADMINISTRATIONTHEORIES OF ORGANIZATION-PUBLIC ADMINISTRATION
THEORIES OF ORGANIZATION-PUBLIC ADMINISTRATIONHumphrey A Beña
 
Karra SKD Conference Presentation Revised.pptx
Karra SKD Conference Presentation Revised.pptxKarra SKD Conference Presentation Revised.pptx
Karra SKD Conference Presentation Revised.pptxAshokKarra1
 
Inclusivity Essentials_ Creating Accessible Websites for Nonprofits .pdf
Inclusivity Essentials_ Creating Accessible Websites for Nonprofits .pdfInclusivity Essentials_ Creating Accessible Websites for Nonprofits .pdf
Inclusivity Essentials_ Creating Accessible Websites for Nonprofits .pdfTechSoup
 
ENGLISH6-Q4-W3.pptxqurter our high choom
ENGLISH6-Q4-W3.pptxqurter our high choomENGLISH6-Q4-W3.pptxqurter our high choom
ENGLISH6-Q4-W3.pptxqurter our high choomnelietumpap1
 
Visit to a blind student's school🧑‍🦯🧑‍🦯(community medicine)
Visit to a blind student's school🧑‍🦯🧑‍🦯(community medicine)Visit to a blind student's school🧑‍🦯🧑‍🦯(community medicine)
Visit to a blind student's school🧑‍🦯🧑‍🦯(community medicine)lakshayb543
 
What is Model Inheritance in Odoo 17 ERP
What is Model Inheritance in Odoo 17 ERPWhat is Model Inheritance in Odoo 17 ERP
What is Model Inheritance in Odoo 17 ERPCeline George
 
Full Stack Web Development Course for Beginners
Full Stack Web Development Course  for BeginnersFull Stack Web Development Course  for Beginners
Full Stack Web Development Course for BeginnersSabitha Banu
 
Q4 English4 Week3 PPT Melcnmg-based.pptx
Q4 English4 Week3 PPT Melcnmg-based.pptxQ4 English4 Week3 PPT Melcnmg-based.pptx
Q4 English4 Week3 PPT Melcnmg-based.pptxnelietumpap1
 
Grade 9 Q4-MELC1-Active and Passive Voice.pptx
Grade 9 Q4-MELC1-Active and Passive Voice.pptxGrade 9 Q4-MELC1-Active and Passive Voice.pptx
Grade 9 Q4-MELC1-Active and Passive Voice.pptxChelloAnnAsuncion2
 
ECONOMIC CONTEXT - PAPER 1 Q3: NEWSPAPERS.pptx
ECONOMIC CONTEXT - PAPER 1 Q3: NEWSPAPERS.pptxECONOMIC CONTEXT - PAPER 1 Q3: NEWSPAPERS.pptx
ECONOMIC CONTEXT - PAPER 1 Q3: NEWSPAPERS.pptxiammrhaywood
 
Choosing the Right CBSE School A Comprehensive Guide for Parents
Choosing the Right CBSE School A Comprehensive Guide for ParentsChoosing the Right CBSE School A Comprehensive Guide for Parents
Choosing the Right CBSE School A Comprehensive Guide for Parentsnavabharathschool99
 
Like-prefer-love -hate+verb+ing & silent letters & citizenship text.pdf
Like-prefer-love -hate+verb+ing & silent letters & citizenship text.pdfLike-prefer-love -hate+verb+ing & silent letters & citizenship text.pdf
Like-prefer-love -hate+verb+ing & silent letters & citizenship text.pdfMr Bounab Samir
 
ECONOMIC CONTEXT - LONG FORM TV DRAMA - PPT
ECONOMIC CONTEXT - LONG FORM TV DRAMA - PPTECONOMIC CONTEXT - LONG FORM TV DRAMA - PPT
ECONOMIC CONTEXT - LONG FORM TV DRAMA - PPTiammrhaywood
 
Earth Day Presentation wow hello nice great
Earth Day Presentation wow hello nice greatEarth Day Presentation wow hello nice great
Earth Day Presentation wow hello nice greatYousafMalik24
 
call girls in Kamla Market (DELHI) 🔝 >༒9953330565🔝 genuine Escort Service 🔝✔️✔️
call girls in Kamla Market (DELHI) 🔝 >༒9953330565🔝 genuine Escort Service 🔝✔️✔️call girls in Kamla Market (DELHI) 🔝 >༒9953330565🔝 genuine Escort Service 🔝✔️✔️
call girls in Kamla Market (DELHI) 🔝 >༒9953330565🔝 genuine Escort Service 🔝✔️✔️9953056974 Low Rate Call Girls In Saket, Delhi NCR
 
How to do quick user assign in kanban in Odoo 17 ERP
How to do quick user assign in kanban in Odoo 17 ERPHow to do quick user assign in kanban in Odoo 17 ERP
How to do quick user assign in kanban in Odoo 17 ERPCeline George
 

Último (20)

THEORIES OF ORGANIZATION-PUBLIC ADMINISTRATION
THEORIES OF ORGANIZATION-PUBLIC ADMINISTRATIONTHEORIES OF ORGANIZATION-PUBLIC ADMINISTRATION
THEORIES OF ORGANIZATION-PUBLIC ADMINISTRATION
 
Karra SKD Conference Presentation Revised.pptx
Karra SKD Conference Presentation Revised.pptxKarra SKD Conference Presentation Revised.pptx
Karra SKD Conference Presentation Revised.pptx
 
Inclusivity Essentials_ Creating Accessible Websites for Nonprofits .pdf
Inclusivity Essentials_ Creating Accessible Websites for Nonprofits .pdfInclusivity Essentials_ Creating Accessible Websites for Nonprofits .pdf
Inclusivity Essentials_ Creating Accessible Websites for Nonprofits .pdf
 
ENGLISH6-Q4-W3.pptxqurter our high choom
ENGLISH6-Q4-W3.pptxqurter our high choomENGLISH6-Q4-W3.pptxqurter our high choom
ENGLISH6-Q4-W3.pptxqurter our high choom
 
Visit to a blind student's school🧑‍🦯🧑‍🦯(community medicine)
Visit to a blind student's school🧑‍🦯🧑‍🦯(community medicine)Visit to a blind student's school🧑‍🦯🧑‍🦯(community medicine)
Visit to a blind student's school🧑‍🦯🧑‍🦯(community medicine)
 
What is Model Inheritance in Odoo 17 ERP
What is Model Inheritance in Odoo 17 ERPWhat is Model Inheritance in Odoo 17 ERP
What is Model Inheritance in Odoo 17 ERP
 
Full Stack Web Development Course for Beginners
Full Stack Web Development Course  for BeginnersFull Stack Web Development Course  for Beginners
Full Stack Web Development Course for Beginners
 
LEFT_ON_C'N_ PRELIMS_EL_DORADO_2024.pptx
LEFT_ON_C'N_ PRELIMS_EL_DORADO_2024.pptxLEFT_ON_C'N_ PRELIMS_EL_DORADO_2024.pptx
LEFT_ON_C'N_ PRELIMS_EL_DORADO_2024.pptx
 
Q4 English4 Week3 PPT Melcnmg-based.pptx
Q4 English4 Week3 PPT Melcnmg-based.pptxQ4 English4 Week3 PPT Melcnmg-based.pptx
Q4 English4 Week3 PPT Melcnmg-based.pptx
 
Grade 9 Q4-MELC1-Active and Passive Voice.pptx
Grade 9 Q4-MELC1-Active and Passive Voice.pptxGrade 9 Q4-MELC1-Active and Passive Voice.pptx
Grade 9 Q4-MELC1-Active and Passive Voice.pptx
 
ECONOMIC CONTEXT - PAPER 1 Q3: NEWSPAPERS.pptx
ECONOMIC CONTEXT - PAPER 1 Q3: NEWSPAPERS.pptxECONOMIC CONTEXT - PAPER 1 Q3: NEWSPAPERS.pptx
ECONOMIC CONTEXT - PAPER 1 Q3: NEWSPAPERS.pptx
 
OS-operating systems- ch04 (Threads) ...
OS-operating systems- ch04 (Threads) ...OS-operating systems- ch04 (Threads) ...
OS-operating systems- ch04 (Threads) ...
 
Choosing the Right CBSE School A Comprehensive Guide for Parents
Choosing the Right CBSE School A Comprehensive Guide for ParentsChoosing the Right CBSE School A Comprehensive Guide for Parents
Choosing the Right CBSE School A Comprehensive Guide for Parents
 
Like-prefer-love -hate+verb+ing & silent letters & citizenship text.pdf
Like-prefer-love -hate+verb+ing & silent letters & citizenship text.pdfLike-prefer-love -hate+verb+ing & silent letters & citizenship text.pdf
Like-prefer-love -hate+verb+ing & silent letters & citizenship text.pdf
 
YOUVE_GOT_EMAIL_PRELIMS_EL_DORADO_2024.pptx
YOUVE_GOT_EMAIL_PRELIMS_EL_DORADO_2024.pptxYOUVE_GOT_EMAIL_PRELIMS_EL_DORADO_2024.pptx
YOUVE_GOT_EMAIL_PRELIMS_EL_DORADO_2024.pptx
 
ECONOMIC CONTEXT - LONG FORM TV DRAMA - PPT
ECONOMIC CONTEXT - LONG FORM TV DRAMA - PPTECONOMIC CONTEXT - LONG FORM TV DRAMA - PPT
ECONOMIC CONTEXT - LONG FORM TV DRAMA - PPT
 
Earth Day Presentation wow hello nice great
Earth Day Presentation wow hello nice greatEarth Day Presentation wow hello nice great
Earth Day Presentation wow hello nice great
 
YOUVE GOT EMAIL_FINALS_EL_DORADO_2024.pptx
YOUVE GOT EMAIL_FINALS_EL_DORADO_2024.pptxYOUVE GOT EMAIL_FINALS_EL_DORADO_2024.pptx
YOUVE GOT EMAIL_FINALS_EL_DORADO_2024.pptx
 
call girls in Kamla Market (DELHI) 🔝 >༒9953330565🔝 genuine Escort Service 🔝✔️✔️
call girls in Kamla Market (DELHI) 🔝 >༒9953330565🔝 genuine Escort Service 🔝✔️✔️call girls in Kamla Market (DELHI) 🔝 >༒9953330565🔝 genuine Escort Service 🔝✔️✔️
call girls in Kamla Market (DELHI) 🔝 >༒9953330565🔝 genuine Escort Service 🔝✔️✔️
 
How to do quick user assign in kanban in Odoo 17 ERP
How to do quick user assign in kanban in Odoo 17 ERPHow to do quick user assign in kanban in Odoo 17 ERP
How to do quick user assign in kanban in Odoo 17 ERP
 

[The following information applies to the questions displayed below.,.pdf

  • 1. [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 55,000 units of each product. Sales and costs for each product follow Product T Product O $907,500 $907,500 90,750 Sales Variable costs 726,000 Contribution margin Fixed costs 181,500 36,500 816,750 671,750 Income before taxes Income taxes (30% rate) 145,000 43,500 145,000 43,500 Net income $ 101,500 101,500 Solution HENNA Co. Forecasted Contribution Margin Income Statement Product T Product O Total Units $ Per Unit Total $ Per Unit Total Sales 69,000 $ 16.50 $ 1,138,500.00 $ 16.50 $ 1,138,500.00 $ 2,277,000.00 (907500/55000) (907500/55000) Less: Variable Costs 69,000 $ 13.20 $ 910,800.00 $ 1.65 $ 113,850.00 $ 1,024,650.00
  • 2. (726000/55000) (90750/55000) Contribution Margin 69,000 $ 3.30 $ 227,700.00 $ 14.85 $ 1,024,650.00 $ 1,252,350.00 Less: Fixed Costs $ 36,500.00 $ 671,750.00 $ 708,250.00 Income Before taxes $ 191,200.00 $ 352,900.00 $ 544,100.00 Less: Income Taxes (30%) $ 57,360.00 $ 105,870.00 $ 163,230.00 Net Income $ 133,840.00 $ 247,030.00 $ 380,870.00 HENNA Co. Forecasted Contribution Margin Income Statement Product T Product O Total Units $ Per Unit Total $ Per Unit Total Sales
  • 3. 69,000 $ 16.50 $ 1,138,500.00 $ 16.50 $ 1,138,500.00 $ 2,277,000.00 (907500/55000) (907500/55000) Less: Variable Costs 69,000 $ 13.20 $ 910,800.00 $ 1.65 $ 113,850.00 $ 1,024,650.00 (726000/55000) (90750/55000) Contribution Margin 69,000 $ 3.30 $ 227,700.00 $ 14.85 $ 1,024,650.00 $ 1,252,350.00 Less: Fixed Costs $ 36,500.00 $ 671,750.00 $ 708,250.00 Income Before taxes $ 191,200.00 $ 352,900.00 $ 544,100.00 Less: Income Taxes (30%) $ 57,360.00 $ 105,870.00 $ 163,230.00
  • 4. Net Income $ 133,840.00 $ 247,030.00 $ 380,870.00