Differential analysis Report | |||||
Differential revenue from monthly sales: | Bowls | Plates | Cups | ||
Revenue from sales | 649000 | 895000 | 276000 | ||
Differential costs of monthly sales: | |||||
Variable cost of goods sold 65% | 166400 | 217750 | 96200 | ||
Variable selling & administrative expenses 83% | 241530 | 289670 | 125330 | ||
Total variable expenses | 407930 | 507420 | 221530 | ||
Monthly differential income from sales | 241070 | 387580 | 54470 | ||
b) Cup line should retain because of profit $54470 |
Differential Analysis Report for a Discontinued Product The condensed product-line income statement for Porcelain Tableware Company...
Differential Analysis Report for a Discontinued Product The condensed product-line income statement for Porcelain Tableware Company is as follows: PORCELAIN TABLEWARE COMPANY Product-Line Income Statement Bowls Plates Cups Sales $658,000 $887,000 $262,000 Cost of goods sold (262,000) (320,000) (148,000) Gross profit $396,000 $567,000 $114,000 Selling and administrative expenses (291,000) (347,000) (145,000) Operating income (loss) $105,000 $220,000 $(31,000) Fixed costs are 43% of the cost of goods sold and 17% of the selling and administrative expenses. Porcelain Tableware assumes that fixed...
Differential Analysis Report for a Discontinued Product The condensed product-line income statement for Porcelain Tableware Company is as follows: PORCELAIN TABLEWARE COMPANY Product-Line Income Statement Bowls Plates Cups Sales $648,000 $904,000 $269,000 Cost of goods sold (253,000) (336,000) (154,000) Gross profit $395,000 $568,000 $115,000 Selling and administrative expenses (300,000) (356,000) (146,000) Operating income (loss) $95,000 $212,000 $(31,000) Fixed costs are 41% of the cost of goods sold and 16% of the selling and administrative expenses. Porcelain Tableware assumes that fixed...
Differential Analysis Report for a Discontinued Product The condensed product-line income statement for Dinner Ware Company is as follows: DINNER WARE COMPANY Product-Line Income Statement Bowls Plates Cups Sales $1,500,000 $2,350,000 $975,000 (900,000) Cost of goods sold Gross profit (1,400,000) $950,000 (700,000) $250,000 $600,000 (270,000) $330,000 (780,000) $195,000 (300,000) $(105,000) Selling and administrative expenses Operating income (loss) Fixed costs are 40% of the cost of goods sold and 18% of the selling and administrative expenses. Dinner Ware assumes that fixed...
1- Differential Analysis for a Discontinued Product The condensed product-line income statement for Porcelain Tableware Company for the month of May is as follows: Porcelain Tableware Company Product-Line Income Statement For the Month Ended May 31 Bowls Plates Cups Sales $65,100 $89,400 $27,700 Cost of goods sold 27,000 33,000 14,600 Gross profit $38,100 $56,400 $13,100 Selling and administrative expenses 30,400 34,200 14,600 Income from operations $7,700 $22,200 $(1,500) Fixed costs are 17% of the cost of goods sold and 38%...
Differential Analysis for a Discontinued Product The condensed product-line income statement for Dish N’ Dat Company for the month of March is as follows: Dish N’ Dat Company Product-Line Income Statement For the Month Ended March 31 Bowls Plates Cups Sales $64,700 $88,700 $27,900 Cost of goods sold 26,000 32,900 15,000 Gross profit $38,700 $55,800 $12,900 Selling and administrative expenses 28,800 34,400 14,800 Income from operations $9,900 $21,400 $(1,900) Fixed costs are 13% of the cost of goods sold and...
Differential Analysis for a Discontinued Product The condensed product-line income statement for Dish N' Dat Company for the month of March is as follows: Dish N' Dat Company Product-Line Income Statement For the Month Ended March 31 Bowls Plates Cups Sales $66,000 $27,600 $88,600 32,700 Cost of goods sold 26,300 15,600 $39,700 $12,000 Gross profit Selling and administrative expenses $55,900 35,100 28,900 14,400 Income from operations $10,800 $20,800 $(2,400) Fixed costs are 13% of the cost of goods sold and...
Differential Analysis for a Discontinued Product The condensed product-line income statement for Dish N’ Dat Company for the month of March is as follows: Dish N’ Dat Company Product-Line Income Statement For the Month Ended March 31 Bowls Plates Cups Sales $65,500 $88,700 $26,000 Cost of goods sold 25,600 32,800 15,400 Gross profit $39,900 $55,900 $10,600 Selling and administrative expenses 29,400 34,300 15,900 Income from operations $10,500 $21,600 $(5,300) Fixed costs are 15% of the cost of goods sold and...
EX 25-4 The condensed product-line of May is as follows: Differential analysis for a discontinued product income statement for Disi h N' Dat Company for the month 0BI.1 tive 1 Dish N' Dat Company Product-Line Income Statement For the Month Ended May 31 Bowls Plates $71,000 $105,700 $33,500 32,600 42.300 20,500 $38,400 63,400 $12,900 27400 42800 17,200 $11,000 $ 20,600 $(4,300) Cups Sales Cost of goods sold Gross profit Selling and administrative expenses Income from operations Fixed costs are 15%...
Differential Analysis Report for a Discontinued Product A condensed income statement by product line for British Beverage Inc. indicated the following for King Cola for the past year: Sales $233,900 Cost of goods sold (108,000) Gross profit $125,900 Operating expenses (142,000) Operating loss $(16,100) It is estimated that 14% of the cost of goods sold represents fixed factory overhead costs and that 20% of the operating expenses are fixed. Since King Cola is only one of many products, the fixed...
Differential Analysis for a Discontinued Product The condensed product-line income statement for Rhinebeck Company for the month of October is as follows: Rhinebeck Company Product-Line Income Statement For the Month Ended October 31 Hats Gloves Mufflers Sales $71,000 $105,700 $45,000 Cost of goods sold (32,600) (42,300) (27,000) $38,400 $18,000 Gross profit Selling and administrative expenses $63,400 (42,800) $20,600 (27,400) $11,000 (25,000) Operating income (loss) $(7,000) Fixed costs are 20% of the cost of goods sold and 30% of the selling...