Brislin Company has four operating divisions. During the first quarter of 2020, the company reported aggregate income from operations of $210,600 and the following divisional results. Division I II III IV Sales $245,000 $197,000 $504,000 $450,000 Cost of goods sold 200,000 192,000 301,000 249,000 Selling and administrative expenses 72,400 63,000 58,000 50,000 Income (loss) from operations $ (27,400) $ (58,000) $145,000 $151,000 Analysis reveals the following percentages of variable costs in each division. I II III IV Cost of goods sold 73 % 91 % 82 % 75 % Selling and administrative expenses 39 59 50 61 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. Prepare a columnar condensed income statement for Brislin Company, assuming Division II is eliminated. Division II’s unavoidable fixed costs are allocated equally to the continuing divisions. (Enter negative amounts using either a negative sign preceding the number e.g. -45 or parentheses e.g. (45).) BRISLIN COMPANY CVP Income Statement For the Quarter Ended March 31, 2020 Divisions I III IV Total Sales $ $ $ $ Variable costs Cost of goods sold Selling and administrative Total variable costs Contribution margin Fixed costs Cost of goods sold Selling and administrative Total fixed costs Income (loss) from operations $ $ $ $
Brislin Company has four operating divisions. During the first quarter of 2020, the company reported aggregate income from operations of $210,600 and the following divisional results.
Division | |||||||||
I | II | III | IV | ||||||
Sales | $245,000 | $197,000 | $504,000 | $450,000 | |||||
Cost of goods sold | 200,000 | 192,000 | 301,000 | 249,000 | |||||
Selling and administrative expenses | 72,400 | 63,000 | 58,000 | 50,000 | |||||
Income (loss) from operations | $ (27,400) | $ (58,000) | $145,000 | $151,000 |
Analysis reveals the following percentages of variable costs in each division.
I | II | III | IV | ||||||||||
Cost of goods sold | 73 | % | 91 | % | 82 | % | 75 | % | |||||
Selling and administrative expenses | 39 | 59 | 50 | 61 |
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.
Prepare a columnar condensed income statement for Brislin Company, assuming Division II is eliminated. Division II’s unavoidable fixed costs are allocated equally to the continuing divisions. (Enter negative amounts using either a negative sign preceding the number e.g. -45 or parentheses e.g. (45).)
BRISLIN COMPANY | |||||||||
CVP Income Statement | |||||||||
For the Quarter Ended March 31, 2020 | |||||||||
Divisions | |||||||||
I | III | IV | Total | ||||||
Sales | $
|
$
|
$
|
$
|
|||||
Variable costs | |||||||||
Cost of goods sold |
|
|
|
|
|||||
Selling and administrative |
|
|
|
|
|||||
Total variable costs |
|
|
|
|
|||||
Contribution margin |
|
|
|
|
|||||
Fixed costs | |||||||||
Cost of goods sold |
|
|
|
|
|||||
Selling and administrative |
|
|
|
|
|||||
Total fixed costs |
|
|
|
|
|||||
Income (loss) from operations | $
|
$
|
$
|
$
|
Trending now
This is a popular solution!
Step by step
Solved in 2 steps with 1 images