1.
Make a segmented income statement. Also, separate the direct and common fixed costs.
1.
Explanation of Solution
Segmented Income Statement:
Variable costing is used in the preparation of a segmented income statement. In this income statement, the variable expenses are recorded separately from the fixed expenses which are further divided into direct fixed expenses and common expenses.
The following table represents the segmented income statement of Company A:
Company A | |||
Segmented Income Statement | |||
For the Previous Year | |||
Blenders ($) |
Coffee Makers ($) |
Total ($) | |
Sales1 | 1,560,000 | 2,175,000 | 3,735,000 |
Less variable cost of goods sold:2 | 1,170,000 | 2,025,000 | 3,195,000 |
Contribution margin | 390,000 | 150,000 | 540,000 |
Less direct fixed expenses: | 184,000 | 142,500 | 326,500 |
Segment margin | 206,000 | 7,500 | 213,500 |
Less common fixed expenses3: | 13,500 | ||
Operating income | 200,000 |
Table (1)
Therefore, the amount of operating income is $200,000.
Working Notes:
1. Calculation of sales for blenders:
Hence, the amount of sales for blenders is $1,560,000.
Calculation of sales for coffee makers:
Hence, the amount of sales for coffee makers is $2,175,000.
2. Calculation of variable cost of goods sold for blenders:
Hence, the amount of variable cost of goods sold for blenders is $1,170,000.
Calculation of variable cost of goods sold for coffee makers:
Hence, the amount of variable cost of goods sold for coffee makers is $2,025,000.
3. Calculation of common fixed expenses:
Hence, the common fixed expense is $13,500.
2.
Describe the impact on profit of Company A if the line of coffee maker is dropped and in if blender line is dropped.
2.
Explanation of Solution
If Company A drops the coffee maker line then the profit will get reduced by $7,500 (segment margin). If Company A drops the blenders line then the profit will get reduced by $206,000. If any of the alternatives is rejected, then the relevant cost of the rejected alternative will not be recorded in the segmented income statement.
3.
Describe the effect on the firm’s profit if the additional 10,000 blenders are produced and sold at $21.50.
3.
Explanation of Solution
The following table represents the segmented income statement of Company A:
Company A | |||
Segmented Income Statement | |||
For the Previous Year | |||
Blenders ($) | Coffee Makers ($) | Total ($) | |
Sales1 | 1,775,000 | 2,175,000 | 3,950,000 |
Less variable cost of goods sold2: | 1,350,000 | 2,025,000 | 3,375,000 |
Contribution margin | 425,000 | 150,000 | 575,000 |
Less direct fixed expenses: | 184,000 | 142,500 | 326,500 |
Segment margin | 241,000 | 7,500 | 248,500 |
Less common fixed expenses3: | 13,500 | ||
Operating income | 235,000 |
Table (2)
The amount of operating income is $235,000. The amount of profit before additional units were produced was $200,000. It can be concluded that if the company produced additional 10,000 units, then the operating income will be increased by $35,000.
Working Notes:
1. Calculation of sales for blenders:
Hence, the amount of sales for blenders is $1,775,000.
Calculation of sales for coffee makers:
Hence, the amount of sales for coffee makers is $2,175,000.
2. Calculation of variable cost of goods sold for blenders:
Hence, the amount of variable cost of goods sold for blenders is $1,350,000.
Calculation of variable cost of goods sold for coffee makers:
Hence, the amount of variable cost of goods sold for coffee makers is $2,025,000.
3. Calculation of common fixed expenses:
Hence, the common fixed expense is $13,500.
Want to see more full solutions like this?
Chapter 8 Solutions
Managerial Accounting: The Cornerstone of Business Decision-Making
- Required information [The following information applies to the questions displayed below.] Diego Company manufactures one product that is sold for $76 per unit in two geographic regions-the East and West regions. The following information pertains to the company's first year of operations in which it produced 58,000 units and sold 54,000 units. Variable costs per unit: Manufacturing: Direct materials Direct labor Variable manufacturing overhead Variable selling and administrative Fixed costs per year: Fixed manufacturing overhead Fixed selling and administrative expense $23 $ 15 $ 3 $ 3 $ 1,160,000 $ 640,000 The company sold 40,000 units in the East region and 14,000 units in the West region. It determined that $320,000 of its fixed selling and administrative expense is traceable to the West region, $270,000 is traceable to the East region, and the remaining $50,000 is a common fixed expense. The company will continue to incur the total amount of its fixed manufacturing overhead costs…arrow_forwardRequired information [The following information applies to the questions displayed below] Diego Company manufactures one product that is sold for $76 per unit in two geographic regions-the East and West regions. The following information pertains to the company's first year of operations in which it produced 47,000 units and sold 42,000 units. Variable costs per unit! Manufacturing: Direct materials. Direct labor Variable manufacturing overhead Variable selling and administrative Fixed costs per year Fixed manufacturing overhead Fixed selling and administrative expense $ 26 $ 10 $2 $4 $ 987,000 $475,000 5. What is the company's total gross margin under absorption costing? Total gross margin The company sold 32,000 units in the East region and 10,000 units in the West region. It determined that $210,000 of its fixed selling and administrative expense is traceable to the West region, $160,000 is traceable to the East region, and the remaining $105,000 is a common fixed expense. The…arrow_forwardRequired information [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 53,000 units of each product. Income statements for each product follow. Sales Variable costs Contribution margin Fixed costs Income 3. Assume that the company expects sales of each product to increase to 67,000 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). (Round "per unit" answers to 2 decimal places.) Sales Variable cost Contribution margin Fixed costs Income (loss) Mementos $ 863,900 Carvings $ 863,900 604,730 259, 170 116,170 86,390 777,510 634,510 $ 143,000 $ 143,000 HENNA COMPANY Contribution Margin Income Statement Carvings Units 67,000…arrow_forward
- Required information [The following information applies to the questions displayed below.] Diego Company manufactures one product that is sold for $75 per unit in two geographic regions-the East and West regions. The following information pertains to the company's first year of operations in which it produced 46,000 units and sold 42,000 units. Variable costs per unit: Manufacturing: Direct materials Direct labor Variable manufacturing overhead Variable selling and administrative Fixed costs per year: Fixed manufacturing overhead Fixed selling and administrative expense Net operating income Net operating loss The company sold 31,000 units in the East region and 11,000 units in the West region. It determined that $200,000 of its fixed selling and administrative expense is traceable to the West region, $150,000 is traceable to the East region, and the remaining $38,000 is a common fixed expense. The company will continue to incur the total amount of its fixed manufacturing overhead costs…arrow_forwardRequired information [The following information applies to the questions displayed below.] Diego Company manufactures one product that is sold for $75 per unit in two geographic regions-the East and West regions. The following information pertains to the company's first year of operations in which it produced 46,000 units and sold 42,000 units. Variable costs per unit: Manufacturing: Direct materials Direct labor Variable manufacturing overhead Variable selling and administrative Fixed costs per year: Fixed manufacturing overhead Fixed selling and administrative expense Profit will The company sold 31,000 units in the East region and 11,000 units in the West region. It determined that $200,000 of its fixed selling and administrative expense is traceable to the West region, $150,000 is traceable to the East region, and the remaining $38,000 is a common fixed expense. The company will continue to incur the total amount of its fixed manufacturing overhead costs as long as it continues to…arrow_forwardRequired information [The following information applies to the questions displayed below.] Diego Company manufactures one product that is sold for $75 per unit in two geographic regions-the East and West regions. The following information pertains to the company's first year of operations in which it produced 46,000 units and sold 42,000 units. Variable costs per unit: Manufacturing: Direct materials Direct labor Variable manufacturing overhead Variable selling and administrative Fixed costs per year: Fixed manufacturing overhead Fixed selling and administrative expense $ 644,000 $ 388,000 The company sold 31,000 units in the East region and 11,000 units in the West region. It determined that $200,000 of its fixed selling and administrative expense is traceable to the West region, $150,000 is traceable to the East region, and the remaining $38,000 is a common fixed expense. The company will continue to incur the total amount of its fixed manufacturing overhead costs as long as it…arrow_forward
- Required information [The following information applies to the questions displayed below.] Diego Company manufactures one product that is sold for $73 per unit in two geographic regions-the East and West regions. The following information pertains to the company's first year of operations in which it produced 44,000 units and sold 39,000 units. Variable costs per unit: Manufacturing: Direct materials Direct labor Variable manufacturing overhead Variable selling and administrative Fixed costs per year: Fixed manufacturing overhead Fixed selling and administrative expense a. What is the company's break-even point in unit sales? The company sold 29,000 units in the East region and 10,000 units in the West region. It determined that $180,000 of its fixed selling and administrative expense is traceable to the West region, $130,000 is traceable to the East region, and the remaining $90,000 is a common fixed expense. The company will continue to incur the total amount of its fixed…arrow_forwardRequired information [The following information applies to the questions displayed below.] Diego Company manufactures one product that is sold for $75 per unit in two geographic regions-the East and West regions. The following information pertains to the company's first year of operations in which it produced 46,000 units and sold 42,000 units. Variable costs per unit: Manufacturing: Direct materials. Direct labor Variable manufacturing overhead Variable selling and administrative Fixed costs per year: Fixed manufacturing overhead Fixed selling and administrative expense Profit will The company sold 31,000 units in the East region and 11,000 units in the West region. It determined that $200,000 of its fixed selling and administrative expense is traceable to the West region, $150,000 is traceable to the East region, and the remaining $38,000 is a common fixed expense. The company will continue to incur the total amount of its fixed manufacturing overhead costs as long as it continues to…arrow_forwardRequired information [The following information applies to the questions displayed below.] Diego Company manufactures one product that is sold for $75 per unit in two geographic regions-the East and West regions. The following information pertains to the company's first year of operations in which it produced 46,000 units and sold 42,000 units. Variable costs per unit: Manufacturing: Direct materials. Direct labor Variable manufacturing overhead Variable selling and administrative Fixed costs per year: Fixed manufacturing overhead Fixed selling and administrative expense. 2. What is the unit product cost under absorption costing? Unit product cost The company sold 31,000 units in the East region and 11,000 units in the West region. It determined that $200,000 of its fixed selling and administrative expense is traceable to the West region, $150,000 is traceable to the East region, and the remaining $38,000 is a common fixed expense. The company will continue to incur the total amount of…arrow_forward
- Required information [The following information applies to the questions displayed below.] Diego Company manufactures one product that is sold for $75 per unit in two geographic regions-the East and West regions. The following information pertains to the company's first year of operations in which it produced 46,000 units and sold 42,000 units. Variable costs per unit: Manufacturing: Direct materials. Direct labor Variable manufacturing overhead Variable selling and administrative Fixed costs per year: Fixed manufacturing overhead Fixed selling and administrative expense $25 $ 20 $2 $4 The company sold 31,000 units in the East region and 11,000 units in the West region. It determined that $200,000 of its fixed selling and administrative expense is traceable to the West region, $150,000 is traceable to the East region, and the remaining $38,000 is a common fixed expense. The company will continue to incur the total amount of its fixed manufacturing overhead costs as long as it continues…arrow_forwardRequired information [The following information applies to the questions displayed below.] Diego Company manufactures one product that is sold for $72 per unit in two geographic regions-the East and West regions. The following information pertains to the company's first year of operations in which it produced 43,000 units and sold 38,000 units. Variable costs per unit: Manufacturing: Direct materials Direct labor Variable manufacturing overhead Variable selling and administrative Fixed costs per year: Fixed manufacturing overhead Fixed selling and administrative expense $ 22 $ 14 $ 3 $ 5 $ 774,000 $ 346,000 The company sold 28,000 units in the East region and 10,000 units in the West region. It determined that $170,000 of its fixed selling and administrative expense is traceable to the West region, $120,000 is traceable to the East region, and the remaining $56,000 is a common fixed expense. The company will continue to incur the total amount of its fixed manufacturing overhead costs…arrow_forwardRequired Information [The following information appilles to the questions displayed below] Diego Company manufactures one product that is sold for $80 per unit in two geographic regions-the East and West regions. The following Information pertains to the company's first year of operations in which it produced 40,000 units and sold 35,000 units. Variable costs per unit: Manufacturing: Direct materials Direct labor Variable manufacturing overhead Variable selling and administrative Fixed costs per year: Fixed manufacturing overhead Fixed selling and adeinistrative expense $ 24 $ 14 $ 2 $4 800,000 496,000 The company sold 25,000 units in the East region and 10,000 units in the West region. It determined that $250,000 of its fixed selling and administrative expense is traceable to the West region, $150,000 is traceable to the East region, and the remaining $96,000 is a common fixed expense. The company wil continue to incur the total amount of its fixed manufacturing overhead costs as long…arrow_forward
- Managerial Accounting: The Cornerstone of Busines...AccountingISBN:9781337115773Author:Maryanne M. Mowen, Don R. Hansen, Dan L. HeitgerPublisher:Cengage LearningManagerial AccountingAccountingISBN:9781337912020Author:Carl Warren, Ph.d. Cma William B. TaylerPublisher:South-Western College PubPrinciples of Accounting Volume 2AccountingISBN:9781947172609Author:OpenStaxPublisher:OpenStax College
- Financial And Managerial AccountingAccountingISBN:9781337902663Author:WARREN, Carl S.Publisher:Cengage Learning,Cornerstones of Cost Management (Cornerstones Ser...AccountingISBN:9781305970663Author:Don R. Hansen, Maryanne M. MowenPublisher:Cengage Learning