In: Accounting
Differential Analysis Report for a Discontinued Product
The condensed product-line income statement for Porcelain Tableware Company is as follows:
PORCELAIN TABLEWARE COMPANY Product-Line Income Statement |
||||||||
Bowls | Plates | Cups | ||||||
Sales | $658,000 | $903,000 | $272,000 | |||||
Cost of goods sold | (271,000) | (335,000) | (154,000) | |||||
Gross profit | $387,000 | $568,000 | $118,000 | |||||
Selling and administrative expenses | (289,000) | (344,000) | (144,000) | |||||
Operating income (loss) | $98,000 | $224,000 | $(26,000) |
Fixed costs are 42% of the cost of goods sold and 16% of the selling and administrative expenses. Porcelain Tableware assumes that fixed costs would not be significantly affected if the Cups line were discontinued.
a. Prepare a differential analysis report for all three products.
PORCELAIN TABLEWARE COMPANY | |||
Product Income | |||
Differential Analysis Report | |||
Bowls | Plates | Cups | |
Differential revenue from monthly sales: | |||
Revenue from sales | $ | $ | $ |
Differential costs of monthly sales: | |||
Variable cost of goods sold | $ | $ | $ |
Variable selling and administrative expenses | |||
$ | $ | $ | |
Monthly differential income from sales | $ | $ | $ |
By mistakely, we can write selling and distribution expense, please consider them as selling and administrative expenses.