Hazlett & Family is organized into two geographic markets Northern and Southern. The company makes an off-road vehicle forrecreation and agricultural use. The vehicle is sold in three models, depending on the power and options. The three models, from leastexpensive to most expensive, are the H-L, H-LX, and H-LXS. The company's financial staff has prepared the following forecastedincome statement for the upcoming fiscal year (in thousands of dollars):Sales revenueCost of goods soldGross marginMarketing costsAdministrative costsTotal marketing and administrativeOperating profitsManagement has expressed special concern with the Southern market because of the extremely poor return on sales. This marketwas entered a year ago because it seemed like the best opportunity for growth. Hazlett & Family knew that it would take some time tobuild profitability in the market, but there has been no noticeable change in the low returns over time.H-LH-LXH-LXSThe financial staff has also prepared product-line information to help the managers of the company decide whether to leave theSouthern market.Sales revenueVariable manufacturing costs as a percentage of sales revenueVariable marketing costs as a percentage of sales revenueSales revenue by market and product are as follows (in thousands of dollars):Northern$ 18,30013,80013,8000Required A Required B Required CComplete this question by entering your answers in the tabs below.Sales revenueLess variable costs:ManufacturingMarketingTotal$59,40046,050$ 13,3504,8752,421$ 7,296$ 6,054Southern$ 4,8004,8004,800Total variable costContribution marginLess fixed costs:Northern$ 45,45035,175$ 10,2752,7751,875$ 4,650$ 5,625Marketing costs that are not listed as variable are fixed for the period and separable by market. Fixed marketing costs assigned to theSouthern market would be saved if that market were eliminated. Eliminating the Southern market will not affect administrative costs orfixed manufacturing costs.ManufacturingMarketingAdministrative☐a. Assuming there are no alternative uses for Hazlett & Family's present capacity, would you recommend dropping the Southernmarket?b. Prepare the forecasted annual income statement showing contribution margins by products. Do not allocate fixed costs to products.c. It is believed that a new model can be ready for sale next year if Hazlett decides to go ahead with continued research. The newproduct would replace H-LX and can be produced by simply converting equipment presently used in producing the H-LX model. Thisconversion will increase fixed costs by $456,000 annually. What must be the minimum annual contribution margin for the new modelto make the changeover financially feasible?Total fixed costsOperating profit00Prepare the forecasted annual income statement showing contribution margins by products. Do not allocate fixed costs toproducts. (Enter your answers in thousands. (i.e., 5,400,000 should be entered as 5,400).)Model H-LModel H-LXSouthern$ 13,95010,875$ 3,0752,100546$ 2,646$ 42900H-L$ 22,800Model H-LXS0050%5$ProductsH-LX$ 18,300Total75%2H-LXS$ 18,30065%30000

The contribution margin is computed by deducting the variable cost of sales from the sales revenue.…

Hazlett & Family is organized into two geographic markets Northern and Southern. The company makes an off-road vehicle for recreation and agricultural use. The vehicle is sold in three models, depending on the power and options. The three models, from least expensive to most expensive, are the H-L, H-LX, and H-LXS. The company's financial staff has prepared the following forecasted income statement for the upcoming fiscal year (in thousands of dollars): Sales revenue Cost of goods sold. Gross margin Marketing costs Administrative costs. Total marketing and administrative Operating profits H-L H-LX H-LXS Management has expressed special concern with the Southern market because of the extremely poor return on sales. This market was entered a year ago because it seemed like the best opportunity for growth. Hazlett & Family knew that it would take some time to build profitability in the market, but there has been no noticeable change in the low returns over time. Sales revenue Variable manufacturing costs as a percentage of sales revenue. Variable marketing costs as a percentage of sales revenue Sales revenue by market and product are as follows (in thousands of dollars): Northern $ 18,300 13,800 13,800 0 The financial staff has also prepared product-line information to help the managers of the company decide whether to leave the Southern market. Southern $ 4,800 4,800 4,800 Required A Required B Required C $ Total $ 59,400 46,050 13,350 4,875 2,421 $ 7,296 $ 6,054 Sales revenue Less variable costs: Manufacturing Marketing Complete this question by entering your answers in the tabs below. Total variable cost Contribution margin Less fixed costs: Manufacturing Marketing Administrative Total fixed costs Operating profit Northern $ 45,450 35,175 $10,275 2,775 1,875 $ 4,650 $ 5,625 Marketing costs that are not listed as variable are fixed for the period and separable by market. Fixed marketing costs assigned to the Southern market would be saved if that market were eliminated. Eliminating the Southern market will not affect administrative costs or fixed manufacturing costs. 0 0 a. Assuming there are no alternative uses for Hazlett & Family's present capacity, would you recommend dropping the Southern market? b. Prepare the forecasted annual income statement showing contribution margins by products. Do not allocate fixed costs to products. c. It is believed that a new model can be ready for sale next year if Hazlett decides to go ahead with continued research. The new product would replace H-LX and can be produced by simply converting equipment presently used in producing the H-LX model. This conversion will increase fixed costs by $456,000 annually. What must be the minimum annual contribution margin for the new model to make the changeover financially feasible? Model H-LX 0 Prepare the forecasted annual income statement showing contribution margins by products. Do not allocate fixed costs to products. (Enter your answers in thousands. (i.e., 5,400,000 should be entered as 5,400).) Model H-L 0 Southern $ 13,950 10,875 $ 3,075 2,100 546 $ 2,646 $ 429 Model H-LXS H-L $ 22,800 0 0 $ 50% 5 Products H-LX $ 18,300 Total ☐ 75% 2 H-LXS $ 18,300 65% 3 0 0 0 0