Question

In: Accounting

Cawley Company makes three models of tasers. Information on the three products is given below. Tingler...

Cawley Company makes three models of tasers. Information on the three products is given below.

Tingler Shocker Stunner
Sales $340,000 $510,000 $250,000
Variable expenses 190,000 210,000 155,000
Contribution margin 150,000 300,000 95,000
Fixed expenses 124,800 225,700 106,000
Net income $25,200 $74,300 $(11,000)

Fixed expenses consist of $297,000 of common costs allocated to the three products based on relative sales, and additional fixed expenses of $33,000 (Tingler), $88,000 (Shocker), and $38,500 (Stunner). The common costs will be incurred regardless of how many models are produced. The other fixed expenses would be eliminated if a model is phased out.

James Watt, an executive with the company, feels the Stunner line should be discontinued to increase the company’s net income.

(a) Compute current net income for Cawley Company. Net income: $_________

(b) Compute net income by product line and in total for Cawley Company if the company discontinues the Stunner product line. (Hint: Allocate the $297,000 common costs to the two remaining product lines based on their relative sales.) (Round intermediate calculations to 4 decimal places, e.g. 15.2575 and final answers to the nearest whole dollar, e.g. 5,275.)

Tingler Net Income $____

Shocker Net Income $____

Total Net Income $____

Solutions

Expert Solution

SEGMENT-WISE INCOME STATEMENT
TOTAL Tingler Shocker Stunner
AMOUNT $ AMOUNT $ AMOUNT $ AMOUNT $
Sales Revenue 1,100,000 340,000 510,000 250,000
Less: Variable cost 555,000 190,000 210,000 155,000
Contribution margin 545,000 150,000 300,000 95,000
Less: Fixed expense 159,500 33,000 88,000 38,500
SEGMENT MARGIN 385,500 117,000 212,000 56,500
Less: Common Fixed cost 297,000
Net Operating Income 88,500
SEGMENT-WISE INCOME STATEMENT
TOTAL Tingler Shocker
AMOUNT $ AMOUNT $ AMOUNT $
Sales Revenue 850,000 340,000 510,000
Less: Variable cost 400,000 190,000 210,000
Contribution margin 450,000 150,000 300,000
Less: Fixed expense 121,000 33,000 88,000
Less: Allocated common fixed cost 297,000 118,800 178,200
Net Income 329,000 117,000 212,000
Tingler Net Income 117000
Shocker Net income 212000
Total Nnet income 329000

Related Solutions

Cawley Company makes three models of tasers. Information on the three products is given below. Tingler...
Cawley Company makes three models of tasers. Information on the three products is given below. Tingler Shocker Stunner Sales 304000 496000 200000 Variable Expenses 149800 193300 139400 Contribution Margin 154200 302700 60600 Fixed Expenses 119984 226816 93200 Net Income 34216 75884 (32600) Fixed expenses consist of $296,000 of common costs allocated to the three products based on relative sales, as well as direct fixed expenses unique to each model of $30,000 (Tingler), $80,000 (Shocker), and $34,000 (Stunner). The common costs...
Cawley Company makes three models of tasers. Information on the three products is given below. Tingler...
Cawley Company makes three models of tasers. Information on the three products is given below. Tingler Shocker Stunner Sales $300,000 $500,000 $200,000 Variable expenses 151,400 197,000 141,800 Contribution margin 148,600 303,000 58,200 Fixed expenses 119,400 229,800 93,900 Net income $29,200 $73,200 $(35,700) Fixed expenses consist of $298,000 of common costs allocated to the three products based on relative sales, as well as direct fixed expenses unique to each model of $30,000 (Tingler), $80,800 (Shocker), and $34,300 (Stunner). The common costs...
Cawley Company makes three models of tasers. Information on the three products is given below. Tingler...
Cawley Company makes three models of tasers. Information on the three products is given below. Tingler Shocker Stunner Sales $300,000 $500,000 $200,000 Variable expenses 151,100 195,300 138,700 Contribution margin 148,900 304,700 61,300 Fixed expenses 120,000 229,600 94,100 Net income $28,900 $75,100 $(32,800) Fixed expenses consist of $300,000 of common costs allocated to the three products based on relative sales, as well as direct fixed expenses unique to each model of $30,000 (Tingler), $79,600 (Shocker), and $34,100 (Stunner). The common costs...
Cawley Company makes three models of tasers. Information on the three products is given below. Tingler...
Cawley Company makes three models of tasers. Information on the three products is given below. Tingler Shocker Stunner Sales $295,700 $496,100 $204,400 Variable expenses 154,100 197,700 137,700 Contribution margin 141,600 298,400 66,700 Fixed expenses 116,846 226,109 94,745 Net income $24,754 $72,291 $(28,045) Fixed expenses consist of $294,600 of common costs allocated to the three products based on relative sales, and additional fixed expenses of $29,400 (Tingler), $79,400 (Shocker), and $34,300 (Stunner). The common costs will be incurred regardless of how...
Cawley Company makes three models of tasers. Information on the three products is given below. Tingler...
Cawley Company makes three models of tasers. Information on the three products is given below. Tingler Shocker Stunner Sales $298,000 $502,000 $200,000 Variable expenses 154,700 201,500 135,600 Contribution margin 143,300 300,500 64,400 Fixed expenses 120,784 235,216 96,000 Net income $22,516 $65,284 $(31,600) Fixed expenses consist of $308,000 of common costs allocated to the three products based on relative sales, as well as direct fixed expenses unique to each model of $29,000 (Tingler), $80,600 (Shocker), and $34,400 (Stunner). The common costs...
Question 1 Cawley Company makes three models of tasers. Information on the three products is given...
Question 1 Cawley Company makes three models of tasers. Information on the three products is given below. Tingler Shocker Stunner Sales $295,400 $496,600 $201,000 Variable expenses 150,300 196,800 136,900 Contribution margin 145,100 299,800 64,100 Fixed expenses 121,116 233,081 96,503 Net income $23,984 $66,719 $(32,403) Fixed expenses consist of $307,300 of common costs allocated to the three products based on relative sales, and additional fixed expenses of $29,700 (Tingler), $79,400 (Shocker), and $34,300 (Stunner). The common costs will be incurred regardless...
A company makes three models of garage doors for homes, Models A, B, and C. The...
A company makes three models of garage doors for homes, Models A, B, and C. The next production cycle is limited to a total of 100 doors. There is only 640 gallons of paint available. Each model A requires 5 gallons of paint, each model B requires 7 gallons of paint, and each model C requires 10 gallons of paint. Marketing wants the following product mix: exactly 20 model A doors must be produced; at least 5 model B’s must...
TB Problem Qu. 12-195 Glover Company makes three products ... Glover Company makes three products in...
TB Problem Qu. 12-195 Glover Company makes three products ... Glover Company makes three products in a single facility. These products have the following unit product costs: Product A B C Direct materials $ 33.60 $ 50.10 $ 56.50 Direct labor 21.00 23.60 14.40 Variable manufacturing overhead 2.00 1.40 0.10 Fixed manufacturing overhead 12.70 8.30 8.90 Unit product cost $ 69.30 $ 83.40 $ 79.90 Additional data concerning these products are listed below. Product A B C Mixing minutes per...
Glover Company makes three products in a single facility with the following information: A B C...
Glover Company makes three products in a single facility with the following information: A B C Selling Price per unit $85.00 $97.00 $91.00 Direct Materials 16.00 11.00 14.00 Direct Labor 19.00 17.00 20.00 Variable Manufacturing 3.0 2.5 4.0 Fixed Manufacturing 22.00 24.00 30.00 Variable Selling Cost 3.00 2.50 1.90 Mixing Minutes / Unit 4.0 2.5 3.0 Monthly demand (units) 1,500 2,000 500 **The company only has 10,500 minutes available per month to mix these products** Calculate the contribution margin per...
Pin Cushion Company produces two models of sewing basket. Information about Pin Cushion’s products is given...
Pin Cushion Company produces two models of sewing basket. Information about Pin Cushion’s products is given below: Product A Product B Sales revenue $ 39,000 $ 54,000 Less: Variable costs 15,800 24,200 Contribution margin $ 23,200 $ 29,800 Total units sold 1,000 2,040 Pin Cushion’s fixed costs total $38,500. Required: 1. Determine Pin Cushion’s weighted-average unit contribution margin and weighted-average contribution margin ratio. Weighted-Average Unit CM Weighted-Average CM Ratio % 2. Calculate Pin Cushion’s break-even units and break-even sales revenue....
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT