In: Accounting
Wilson Inc. has three divisions, Alpha, Beta and Gamma. Following is the income statement for the previous year:
Alpha |
Beta |
Gamma |
Total |
||||||||||||||
Sales |
$ |
1,000,000 |
$ |
575,000 |
$ |
425,000 |
$ |
2,000,000 |
|||||||||
Variable Costs |
400,000 |
345,000 |
300,000 |
1,045,000 |
|||||||||||||
Contribution Margin |
600,000 |
230,000 |
125,000 |
955,000 |
|||||||||||||
Fixed Costs |
375,000 |
215,625 |
159,375 |
750,000 |
|||||||||||||
Profit Margin |
225,000 |
14,375 |
(34,375 |
) |
205,000 |
||||||||||||
Of the fixed costs, $300,000 is for corporate costs and is allocated equally to the three divisions.
Keep Gamma |
Drop Gamma |
Difference |
|
Sales |
|||
Variable Expenses |
|||
Contribution Margin |
|||
Direct Fixed Expenses |
|||
Common Fixed Expenses |
|||
NOI |
SHOW ALL WORK AND CALCULATIONS!