Discover answers to your most pressing questions at Westonci.ca, the ultimate Q&A platform that connects you with expert solutions. Explore a wealth of knowledge from professionals across various disciplines on our comprehensive Q&A platform. Our platform provides a seamless experience for finding reliable answers from a network of experienced professionals.
Sagot :
Question Completion:
Wingate Company, a wholesale distributor of electronic equipment, has been experiencing losses for some time, as shown by its most recent monthly contribution format income statement: Sales Variable expenses Contribution margin Fixed expenses Net operating income (loss) $ 1,509,000 567,040 941,968 1,036,000 $ (94,040) In an effort to resolve the problem, the company would like to prepare an income statement segmented by division. Accordingly, the Accounting Department has developed the following information: Division Central $389,000 $600,000 $520,000 East West Sales Variable expenses as a percentage of sales Traceable fixed expenses 27% 36% $283,000 $336,000 $203,000
Prepare a contribution format income statement segmented by divisions Division Total Company East Central West
The Marketing Department has proposed increasing the West Division's monthly advertising by $25,000 based on the belief that it would increase that division's sales by 19%.
Answer:
Wingate Company
a. Contribution format income statement segmented by divisions
Division Total Company East Central West
Sales $ 1,509,000 $389,000 $600,000 $520,000
Variable expenses 567,040 217,840 162,000 187,200
Contribution margin 941,960 $171,160 $438,000 $332,800
Traceable fixed expenses 822,000 $283,000 $336,000 $203,000
Non-traceable fixed expense 214,000
Net operating income (loss) $ (94,040) ($111,840) $102,000 $129,800
b. If the marketing department's proposal is implemented, the net operating loss will decrease by $38,232, i.e from $94,040 to $55,808.
Explanation:
a) Data and Calculations:
Wingate's most recent monthly contribution format income statement:
Sales $ 1,509,000
Variable expenses 567,040
Contribution margin 941,968
Fixed expenses 1,036,000
Net operating income (loss) $ (94,040)
Additional information:
Division Central East West
Sales $389,000 $600,000 $520,000
Variable expenses as a
percentage of sales 56% 27% 36%
Traceable fixed expenses $283,000 $336,000 $203,000
Increase in Division West's fixed expenses by $25,000
Expected increase in Division West's sales = 19%
Contribution format income statement segmented by divisions
Division Total Company East Central West
Sales $ 1,509,000 $389,000 $600,000 $520,000
Variable expenses 567,040 217,840 162,000 187,200
Contribution margin 941,968 $171,160 $438,000 $332,800
Traceable fixed expenses 822,000 $283,000 $336,000 $203,000
Non-traceable fixed expense 214,000
Net operating income (loss) $ (94,040) ($111,840) $102,000 $129,800
Based on new proposal:
Contribution format income statement segmented by divisions
Division Total Company East Central West
Sales $ 1,607,800 $389,000 $600,000 $618,800
Variable expenses 602,608 217,840 162,000 222,768
Contribution margin 1,005,192 $171,160 $438,000 $396,032
Traceable fixed expenses 847,000 $283,000 $336,000 $228,000
Non-traceable fixed expense 214,000
Net operating income (loss) $ (55,808) ($111,840) $102,000 $168,032
Thank you for your visit. We are dedicated to helping you find the information you need, whenever you need it. We appreciate your visit. Our platform is always here to offer accurate and reliable answers. Return anytime. Discover more at Westonci.ca. Return for the latest expert answers and updates on various topics.
