Question

In: Accounting

Variable and Absorption Costing—Three Products Winslow Inc. manufactures and sells three types of shoes. The income...

Variable and Absorption Costing—Three Products

Winslow Inc. manufactures and sells three types of shoes. The income statements prepared under the absorption costing method for the three shoes are as follows:

Winslow Inc.
Product Income Statements—Absorption Costing
For the Year Ended December 31, 20Y1
Cross Training Shoes Golf Shoes Running Shoes
Revenues $533,200 $314,600 $270,600
Cost of goods sold (277,300) (154,200) (181,300)
Gross profit $255,900 $160,400 $89,300
Selling and administrative expenses (220,100) (115,500) (149,100)
Operating income $35,800 $44,900 $(59,800)

In addition, you have determined the following information with respect to allocated fixed costs:

Cross Training Shoes Golf Shoes Running Shoes
Fixed costs:
Cost of goods sold $85,300 $40,900 $37,900
Selling and administrative expenses 64,000 37,800 37,900

These fixed costs are used to support all three product lines and will not change with the elimination of any one product. In addition, you have determined that the effects of inventory may be ignored.

The management of the company has deemed the profit performance of the running shoe line as unacceptable. As a result, it has decided to eliminate the running shoe line. Management does not expect to be able to increase sales in the other two lines. However, as a result of eliminating the running shoe line, management expects the profits of the company to increase by $59,800.

Prepare a variable costing income statement for the three products. Enter a net loss as a negative number using a minus sign.

Winslow Inc.
Variable Costing Income Statements—Three Product Lines
For the Year Ended December 31, 20Y1
Cross Training Shoes Golf Shoes Running Shoes
Revenues $ $ $
Variable cost of goods sold
Manufacturing margin $ $ $
Variable selling and administrative expenses
Contribution margin $ $ $
Fixed costs:
Fixed manufacturing costs $ $ $
Fixed selling and administrative expenses
Total fixed costs $ $ $
Operating income (loss) $ $ $

Use the report in (b) to determine the profit impact of eliminating the running shoe line, assuming no other changes.

If the running shoes line were eliminated, then the contribution margin of the product line would be eliminated  and the fixed costs would not  be eliminated. Thus, the profit of the company would actually decline  by____?????_____ $. Management should keep the line and attempt to improve the profitability of the product by increasing  prices, increasing  volume, or reducing  costs.

Solutions

Expert Solution

Solution:

Winslow Inc.
Variable Costing Income Statements—Three Product Lines
For the Year Ended December 31, 20Y1
Cross Training Shoes Golf Shoes Running Shoes
Revenues 533200 314600 270600
Variable cost of goods sold 192000 113300 143400
Manufacturing margin 341200 201300 127200
Variable selling and administrative expenses 156100 77700 111200
Contribution margin 185100 123600 16000
Fixed costs:
Fixed manufacturing costs 85300 40900 37900
Fixed selling and administrative expenses 64000 37800 37900
Total fixed costs 149300 78700 75800
Operating income (loss) 35800 44900 -59800
If the running shoes line were eliminated, then the contribution margin of the product line would be eliminated and the fixed costs would not be eliminated. Thus, the profit of the company would actually decline by $75,800. Management should keep the line and attempt to improve the profitability of the product by increasing prices, increasing volume, or reducing costs.

Related Solutions

Variable and Absorption Costing—Three Products Winslow Inc. manufactures and sells three types of shoes. The income...
Variable and Absorption Costing—Three Products Winslow Inc. manufactures and sells three types of shoes. The income statements prepared under the absorption costing method for the three shoes are as follows: Winslow Inc. Product Income Statements—Absorption Costing For the Year Ended December 31, 20Y1 Cross Training Shoes Golf Shoes Running Shoes Revenues $559,800 $324,700 $269,500 Cost of goods sold 291,100 159,100 180,600 Gross profit $268,700 $165,600 $88,900 Selling and administrative expenses 231,100 119,200 148,500 Income (loss) from operations $37,600 $46,400 $(59,600)...
Variable and Absorption Costing—Three Products Winslow Inc. manufactures and sells three types of shoes. The income...
Variable and Absorption Costing—Three Products Winslow Inc. manufactures and sells three types of shoes. The income statements prepared under the absorption costing method for the three shoes are as follows: Winslow Inc. Product Income Statements—Absorption Costing For the Year Ended December 31, 20Y1 Cross Training Shoes Golf Shoes Running Shoes Revenues $340,200 $200,700 $172,600 Cost of goods sold (176,900) (98,300) (115,600) Gross profit $163,300 $102,400 $57,000 Selling and administrative expenses (140,400) (73,700) (95,200) Operating income $22,900 $28,700 $(38,200) In addition,...
Variable and Absorption Costing—Three Products Winslow Inc. manufactures and sells three types of shoes. The income...
Variable and Absorption Costing—Three Products Winslow Inc. manufactures and sells three types of shoes. The income statements prepared under the absorption costing method for the three shoes are as follows: Winslow Inc. Product Income Statements—Absorption Costing For the Year Ended December 31, 20Y1 Cross Training Shoes Golf Shoes Running Shoes Revenues $472,600 $297,700 $250,100 Cost of goods sold 245,800 145,900 167,600 Gross profit $226,800 $151,800 $82,500 Selling and administrative expenses 195,000 109,300 137,800 Income (loss) from operations $31,800 $42,500 $(55,300)...
Variable and Absorption Costing—Three Products Winslow Inc. manufactures and sells three types of shoes. The income...
Variable and Absorption Costing—Three Products Winslow Inc. manufactures and sells three types of shoes. The income statements prepared under the absorption costing method for the three shoes are as follows: Winslow Inc. Product Income Statements—Absorption Costing For the Year Ended December 31, 20Y1 Cross Training Shoes Golf Shoes Running Shoes Revenues $519,900 $296,300 $257,800 Cost of goods sold (270,300) (145,200) (172,700) Gross profit $249,600 $151,100 $85,100 Selling and administrative expenses (214,700) (108,800) (142,100) Operating income $34,900 $42,300 $(57,000) In addition,...
Variable and Absorption Costing—Three Products Winslow Inc. manufactures and sells three types of shoes. The income...
Variable and Absorption Costing—Three Products Winslow Inc. manufactures and sells three types of shoes. The income statements prepared under the absorption costing method for the three shoes are as follows: Winslow Inc. Product Income Statements—Absorption Costing For the Year Ended December 31, 20Y1 Cross Training Shoes Golf Shoes Running Shoes Revenues $360,800 $212,900 $181,000 Cost of goods sold 187,600 104,300 121,300 Gross profit $173,200 $108,600 $59,700 Selling and administrative expenses 149,000 78,200 99,700 Income (loss) from operations $24,200 $30,400 $(40,000)...
Variable and Absorption Costing—Three Products Winslow Inc. manufactures and sells three types of shoes. The income...
Variable and Absorption Costing—Three Products Winslow Inc. manufactures and sells three types of shoes. The income statements prepared under the absorption costing method for the three shoes are as follows: Winslow Inc. Product Income Statements—Absorption Costing For the Year Ended December 31, 20Y1 Cross Training Shoes Golf Shoes Running Shoes Revenues $396,100 $229,700 $199,800 Cost of goods sold 206,000 112,600 133,900 Gross profit $190,100 $117,100 $65,900 Selling and administrative expenses 163,500 84,300 110,100 Income (loss) from operations $26,600 $32,800 $(44,200)...
Variable and Absorption Costing—Three Products Shoes R' Us, Inc. manufactures and sells three types of shoes....
Variable and Absorption Costing—Three Products Shoes R' Us, Inc. manufactures and sells three types of shoes. The income statements prepared under the absorption costing method for the three shoes are as follows: Shoes R' Us, Inc. Product Income Statements—Absorption Costing For the Year Ended December 31, 2016 Athletic Shoes Casual Shoes Work Shoes Revenues $405,200 $239,100 $198,500 Cost of goods sold 210,700 117,200 133,000 Gross profit $194,500 $121,900 $65,500 Selling and administrative expenses 167,300 87,800 109,400 Income from operations $27,200...
Winslow Inc. manufactures and sells three types of shoes. The income statements prepared under the absorption...
Winslow Inc. manufactures and sells three types of shoes. The income statements prepared under the absorption costing method for the three shoes are as follows: Winslow Inc. Product Income Statements—Absorption Costing For the Year Ended December 31, 20Y1 Cross Training Shoes Golf Shoes Running Shoes Revenues $366,100 $219,700 $191,100 Cost of goods sold (190,400) (107,700) (128,000) Gross profit $175,700 $112,000 $63,100 Selling and administrative expenses (151,100) (80,600) (105,400) Operating income $24,600 $31,400 $(42,300) In addition, you have determined the following...
Winslow Inc. manufactures and sells three types of shoes. The income statements prepared under the absorption...
Winslow Inc. manufactures and sells three types of shoes. The income statements prepared under the absorption costing method for the three shoes are as follows: Winslow Inc. Product Income Statements—Absorption Costing For the Year Ended December 31, 20Y1 Cross Training Shoes Golf Shoes Running Shoes Revenues $414,500 $248,700 $208,900 Cost of goods sold 215,500 121,900 140,000 Gross profit $199,000 $126,800 $68,900 Selling and administrative expenses 171,100 91,300 115,100 Income (loss) from operations $27,900 $35,500 $(46,200) In addition, you have determined...
Winslow Inc. manufactures and sells three types of shoes. The income statements prepared under the absorption...
Winslow Inc. manufactures and sells three types of shoes. The income statements prepared under the absorption costing method for the three shoes are as follows: Winslow Inc. Product Income Statements—Absorption Costing For the Year Ended December 31, 20Y1 1 Cross Training Shoes Golf Shoes Running Shoes 2 Revenues $880,000.00 $685,000.00 $635,000.00 3 Cost of goods sold 420,000.00 339,200.00 416,000.00 4 Gross profit $460,000.00 $345,800.00 $219,000.00 5 Selling and administrative expenses 411,200.00 243,800.00 362,300.00 6 Income (Loss) from operations $48,800.00 $102,000.00...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT