In: Accounting
CDM Corporation has two segments. The company sells boats and also rents boats. Information for the two segments is given below. Currently, the total fixed costs are being split equally between the two divisions.
Boat Sales | Boat Rentals | Total | |
Sales | 206,000 | 300,000 | 506,000 |
Variable Costs | 100,000 | 80,000 | 160,000 |
Operating Income | -24,000 | 120,000 | 96,000 |
The manager of the boat rental division wants a bonus and suggests discontinuing the boat sales division because of its poor showing. After further analysis, it is revealed that $100,000 of the fixed costs relates exclusively to depreciation of the rental boats and the remaining fixed costs are common costs supporting both segments. Prepare a more accurate segment income statement separating the traceable fixed costs.
Common Fixed CostsContribution MarginFixed CostsGross MarginSegment MarginSalesVariable CostsTraceable Fixed Costs | |||
Common Fixed CostsContribution MarginFixed CostsGross MarginSegment MarginSalesVariable CostsTraceable Fixed Costs | |||
Common Fixed CostsContribution MarginFixed CostsGross MarginSegment MarginSalesVariable CostsTraceable Fixed Costs | |||
Common Fixed CostsContribution MarginFixed CostsGross MarginSegment MarginSalesVariable CostsTraceable Fixed Costs | |||
Operating Income |
Should the boat Sales division be discontinued? YesNo
How much would total operating income be if the boat sales division was discontinued? $
Fixed Cost for Boat sales as per above data= 206000-100000+24000=130000
Fixed Cost for rental Boat as per above data= 300000-80000-120000=100000
Total Fixed Cost= 130000+100000=230000 out of which 100000 is only for rental boat and balance of 130000 to be common for both the business i.e. 65000 for each business
Hence:- Operating income statement would be
Particulars | Boat Sales | Boat Rentals | Total | |||||||||||||||||||||
Sales | 206000 | 300000 | 506000 | |||||||||||||||||||||
Variable Cost | 100000 | 80000 | 180000 | |||||||||||||||||||||
Fixed Cost | 65000 | 165000 | 230000 | |||||||||||||||||||||
Operating Income | 41000 | 55000 | 96000 | |||||||||||||||||||||
Hence Boat Sales division should not be discontinued as it is a profitable business. Further if boat sales division is discontinued Operating Income statement is:-
|