In: Accounting
Decision to Discontinue a Product
On the basis of the
following data, the general manager of Foremost Footwear Inc.
decided to discontinue Children’s Shoes because it reduced income
from operations by $10,000. What is the flaw in this decision if it
is assumed that fixed costs would not be materially affected by the
discontinuance?
Foremost Footwear Inc. Product-Line Income Statement For the Year Ended April 30, 20Y7 |
||||||||||
Children's Shoes | Men's Shoes | Women's Shoes | Total | |||||||
Sales | $165,000 | $300,000 | $500,000 | $965,000 | ||||||
Costs of goods sold: | ||||||||||
Variable costs | $105,000 | $150,000 | $220,000 | $475,000 | ||||||
Fixed costs | 32,000 | 60,000 | 120,000 | 212,000 | ||||||
Total cost of goods sold | $137,000 | $210,000 | $340,000 | $687,000 | ||||||
Gross profit | $28,000 | $90,000 | $160,000 | $278,000 | ||||||
Selling and adminstrative expenses: | ||||||||||
Variable selling and admin. expenses | $21,000 | $45,000 | $95,000 | $161,000 | ||||||
Fixed selling and admin. expenses | 17,000 | 20,000 | 25,000 | 62,000 | ||||||
Total selling and admin. expenses | $38,000 | $65,000 | $120,000 | $223,000 | ||||||
Income (loss) from operations | $(10,000) | $25,000 | $40,000 | 55,000 |
If the Children Shoe's are discontinued, the company's income would decrease by $.
Answer- If the Children Shoe's are discontinued, the company's income would decrease by $39000.
Explanation-
FOREMOST FOOTWEAR INC. | |||
DIFFERENTIAL ANALYSIS | |||
FOR THE YEAR ENDED APRIL 30, 20Y7 | |||
PARTICULARS | CONTINUE CHILDREN SHOES | DISCONTINUE CHILDREN SHOES | NET INCOME INCREASE (DECREASE) |
$ | $ | $ | |
Sales | 165000 | 0 | -165000 |
Less- Variable costs | |||
Cost of goods sold | 105000 | 0 | 105000 |
Selling & administrative expenses | 21000 | 0 | 21000 |
Total varaible costs | 126000 | 0 | 126000 |
Contribution margin | 39000 | 0 | -39000 |
Less- Fixed costs | |||
Cost of goods sold | 32000 | 32000 | 0 |
Selling & administrative expenses | 17000 | 17000 | 0 |
Total fixed costs | 49000 | 49000 | 0 |
Income/(loss) from operations | -10000 | -49000 | -39000 |
Where-The unavoidable fixed cost have no effect on decision making, these cost are continue to occur whether Children Shoes product line is continue or not.