Question

In: Accounting

MSI is considering eliminating a product from its ToddleTown Tours collection. This collection is aimed at...

MSI is considering eliminating a product from its ToddleTown Tours collection. This collection is aimed at children one to three years of age and includes “tours” of a hypothetical town. Two products, The Pet Store Parade and The Grocery Getaway, have impressive sales. However, sales for the third CD in the collection, The Post Office Polka, have lagged the others. Several other CDs are planned for this collection, but none is ready for production.

MSI’s information related to the ToddleTown Tours collection follows:

Segmented Income Statement for MSI’s
ToddleTown Tours Product Lines
Pet Store Parade Grocery Getaway Post Office Polka Total
Sales revenue $ 55,000 $ 50,000 $ 20,000 $ 125,000
Variable costs 25,000 21,000 15,000 61,000
Contribution margin $ 30,000 $ 29,000 $ 5,000 $ 64,000
Less: Direct Fixed costs 5,000 3,400 4,000 12,400
Segment margin $ 25,000 $ 25,600 $ 1,000 $ 51,600
Less: Common fixed costs* 14,080 12,800 5,120 32,000
Net operating income (loss) $ 10,920 $ 12,800 $ (4,120 ) $ 19,600

      
*Allocated based on total sales dollars.

MSI has determined that elimination of the Post Office Polka (POP) program would not impact sales of the other two items. The remaining fixed overhead currently allocated to the POP product would be redistributed to the remaining two products.

Required:
1.
Calculate the incremental effect on profit if the POP product is eliminated.



2. Should MSI drop the POP product?

Yes
No



3-a. Calculate the incremental effect on profit if the POP product is eliminated. Suppose that $4,000 of the common fixed costs could be avoided if the POP product line were eliminated.



3-b. Should MSI drop the POP product?

Yes
No

Solutions

Expert Solution

Requirement 1

Segmented Income Statement for MSI’s

ToddleTown Tours Product Lines

Pet store Parade

Grocery Gateaway

Post office Polka

Total

Sales revenue

$ 55,000.00

$ 50,000.00

$    1,05,000.00

Variable costs

$ 25,000.00

$ 21,000.00

$       46,000.00

Contribution margin

$ 30,000.00

$ 29,000.00

$                 -  

$       59,000.00

Less: Direct Fixed costs

$    5,000.00

$    3,400.00

$          8,400.00

Segment margin

$ 25,000.00

$ 25,600.00

$                 -  

$       50,600.00

Less: Common fixed costs*

$ 14,080.00

$ 12,800.00

$    5,120.00

$       32,000.00

Net operating income (loss)

$ 10,920.00

$ 12,800.00

$ (5,120.00)

$       18,600.00

Incremental effect on profit= (19600-18600) loss of $1000

Requirement 2

Should MSI drop the POP product?-------No

The dropping of POP would decrease net income so its better to continue.

Requirement 3-a

Segmented Income Statement for MSI’s

ToddleTown Tours Product Lines

Pet store Parade

Grocery Gateaway

Post office Polka

Total

Sales revenue

$ 55,000.00

$ 50,000.00

$    1,05,000.00

Variable costs

$ 25,000.00

$ 21,000.00

$       46,000.00

Contribution margin

$ 30,000.00

$ 29,000.00

$                 -  

$       59,000.00

Less: Direct Fixed costs

$    5,000.00

$    3,400.00

$          8,400.00

Segment margin

$ 25,000.00

$ 25,600.00

$                 -  

$       50,600.00

Less: Common fixed costs*

$ 14,080.00

$ 12,800.00

$    1,120.00

$       28,000.00

Net operating income (loss)

$ 10,920.00

$ 12,800.00

$ (1,120.00)

$       22,600.00

Incremental effect will be Increase in income by $3000

.

Requirement 3-b

Should MSI drop the POP product?---------Yes

Dropping POP would increase net profit so it should be dropped.


Related Solutions

MSI is considering eliminating a product from its ToddleTown Tours collection. This collection is aimed at...
MSI is considering eliminating a product from its ToddleTown Tours collection. This collection is aimed at children one to three years of age and includes “tours” of a hypothetical town. Two products, The Pet Store Parade and The Grocery Getaway, have impressive sales. However, sales for the third CD in the collection, The Post Office Polka, have lagged the others. Several other CDs are planned for this collection, but none is ready for production. MSI’s information related to the ToddleTown...
MSI is considering eliminating a product from its ToddleTown Tours collection. This collection is aimed at...
MSI is considering eliminating a product from its ToddleTown Tours collection. This collection is aimed at children one to three years of age and includes “tours” of a hypothetical town. Two products, The Pet Store Parade and The Grocery Getaway, have impressive sales. However, sales for the third CD in the collection, The Post Office Polka, have lagged the others. Several other CDs are planned for this collection, but none is ready for production.   MSI’s information related to the ToddleTown...
MSI is considering eliminating a product from its ToddleTown Tours collection. This collection is aimed at...
MSI is considering eliminating a product from its ToddleTown Tours collection. This collection is aimed at children one to three years of age and includes “tours” of a hypothetical town. Two products, The Pet Store Parade and The Grocery Getaway, have impressive sales. However, sales for the third CD in the collection, The Post Office Polka, have lagged the others. Several other CDs are planned for this collection, but none is ready for production. MSI’s information related to the ToddleTown...
MSI is considering eliminating a product from its ToddleTown Tours collection. This collection is aimed at...
MSI is considering eliminating a product from its ToddleTown Tours collection. This collection is aimed at children one to three years of age and includes “tours” of a hypothetical town. Two products, The Pet Store Parade and The Grocery Getaway, have impressive sales. However, sales for the third CD in the collection, The Post Office Polka, have lagged the others. Several other CDs are planned for this collection, but none is ready for production. MSI’s information related to the ToddleTown...
1- MSI is considering eliminating a product from its ToddleTown Tours collection. This collection is aimed...
1- MSI is considering eliminating a product from its ToddleTown Tours collection. This collection is aimed at children one to three years of age and includes “tours” of a hypothetical town. Two products, The Pet Store Parade and The Grocery Getaway, have impressive sales. However, sales for the third CD in the collection, The Post Office Polka, have lagged the others. Several other CDs are planned for this collection, but none is ready for production. MSI’s information related to the...
1- MSI is considering eliminating a product from its ToddleTown Tours collection. This collection is aimed...
1- MSI is considering eliminating a product from its ToddleTown Tours collection. This collection is aimed at children one to three years of age and includes “tours” of a hypothetical town. Two products, The Pet Store Parade and The Grocery Getaway, have impressive sales. However, sales for the third CD in the collection, The Post Office Polka, have lagged the others. Several other CDs are planned for this collection, but none is ready for production. MSI’s information related to the...
Mohave Corp. is considering eliminating a product from its Sand Trap line of beach umbrellas. This...
Mohave Corp. is considering eliminating a product from its Sand Trap line of beach umbrellas. This collection is aimed at people who spend time on the beach or have an outdoor patio near the beach. Two products, the Indigo and Verde umbrellas, have impressive sales. However, sales for the Azul model have been dismal.        Mohave’s information related to the Sand Trap line is shown below.        Segmented Income Statement for Mohave’s Sand Trap Beach Umbrella Products Indigo Verde Azul Total Sales...
MSI is considering outsourcing the production of the handheld control module used with some of its...
MSI is considering outsourcing the production of the handheld control module used with some of its products. The company has received a bid from Monte Legend Co. (MLC) to produce 15,000 units of the module per year for $32.00 each. The following information pertains to MSI’s production of the control modules: Direct materials $ 15 Direct labor 10 Variable manufacturing overhead 6 Fixed manufacturing overhead 3 Total cost per unit $ 34 MSI has determined that it could eliminate all...
MSI is considering outsourcing the production of the handheld control module used with some of its...
MSI is considering outsourcing the production of the handheld control module used with some of its products. The company has received a bid from Monte Legend Co. (MLC) to produce 25,000 units of the module per year for $22.00 each. The following information pertains to MSI’s production of the control modules: Direct materials $ 13 Direct labor 6 Variable manufacturing overhead 2 Fixed manufacturing overhead 8 Total cost per unit $ 29 MSI has determined that it could eliminate all...
MSI is considering outsourcing the production of the handheld control module used with some of its...
MSI is considering outsourcing the production of the handheld control module used with some of its products. The company has received a bid from Monte Legend Co. (MLC) to produce 16,000 units of the module per year for $36.00 each. The following information pertains to MSI’s production of the control modules: Direct materials $ 19 Direct labor 9 Variable manufacturing overhead 7 Fixed manufacturing overhead 2 Total cost per unit $ 37 MSI has determined that it could eliminate all...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT