P9-5A
Compute contribution margin and prepare incremental analysis concerning
elimination of divisions.
P9-5A
Lewis Manufacturing Company has four operating divisions. During the first
quarter of 2008, the company reported aggregate income from operations of
$176,000 and the following divisional results.
|
|
Division
|
|||
|
|
I
|
II
|
III
|
IV
|
|
Sales
|
$250,000
|
$200,000
|
$500,000
|
$400,000
|
|
Cost of goods sold
|
200,000
|
189,000
|
300,000
|
250,000
|
|
Selling and administrative expenses
|
65,000
|
60,000
|
60,000
|
50,000
|
|
Income (loss) from operations
|
$(15,000)
|
$(49,000)
|
$140,000
|
$100,000
|
Analysis
reveals the following percentages of variable costs in each division.
|
|
I
|
II
|
III
|
IV
|
|
Cost of goods sold
|
70%
|
90%
|
80%
|
75%
|
|
Selling and administrative expenses
|
40
|
70
|
50
|
60
|
Discontinuance
of any division would save 50% of the fixed costs and expenses for that
division.
Top
management is very concerned about the unprofitable divisions (I and II).
Consensus is that one or both of the divisions should be discontinued.
Instructions
(a)
Compute the contribution margin for Divisions I and II. (a) I $84,000
(b)
Prepare an incremental analysis concerning the possible discontinuance of (1)
Division I and (2) Division II. What course of action do you recommend for each
division?
(c)
Prepare a columnar condensed income statement for Lewis Manufacturing, assuming
Division II is eliminated. Use the CVP format. Division II’s unavoidable fixed
costs are allocated equally to the continuing divisions. (c) Income III $133,850
(d)
Reconcile the total income from operations ($176,000) with the total income from operations without Division II.
PREVIEW [EXCEL TEMPLATE]
PROBLEM 9-5A
|
Division
|
|||
|
(a)
|
Division I
|
Division II
|
|
|
Sales
|
$250,000
|
$200,000
|
|
|
Variable costs COGS
|
140000
|
170100
|
|
|
Selling and administrative
|
26000
|
42000
|
|
File
name:
P9-5A-Lewis-Manuf.xls File type:
application/vnd.ms-excel PRICE: $10
