Draft a contribution income statement for CWI.

Explanation of Solution
Prepare a contribution income statement for CWI.
Particulars | Total ($) | Not allocated ($) | Boston ($) | Hartford ($) |
Net sales | 12,900,000 | $5,875,000 | 7,025,000 | |
Variable cost | ||||
COGS | 7,880,500 | 3,525,000 (1) | 4,355,500 | |
Operating cost | 3,799,750 | 1,762,500 (4) | 2,037,250 | |
Total variable cost | 11,680,250 | 5,287,500 | 6,392,750 | |
Contribution margin | 1,219,750 | 587,500 | 632,250 | |
Less: Controllable fixed cost (6) | 475,000 | 47,500 | 213,750 | 213,750 |
Controllable margin | 744,750 | 373,750 | 418,500 | |
Less: Non controllable fixed cost (8) | 375,000 | 37,500 | 150,000 | 187,500 |
Contribution by profit center | 369,750 | 85,000 | 223,750 | 231,000 |
Less: Non traceable costs | 325,000 | |||
Operating income | 44,750 |
Table (1)
Breakdown of Hartford’s contribution:
Particulars | Hartford ($) | Not allocated ($) | Clothing ($) | Cycle & Run ($) |
Net sales (2) | 7,025,000 | 4,215,000 | 2,810,000 | |
Variable cost | ||||
COGS (3) | 4,355,500 | 2,950,500 | 1,405,000 | |
Variable operating cost (5) | 2,037,250 | 1,053,750 | 983,500 | |
Contribution margin | 632,250 | 210,750 | 421,500 | |
Controllable fixed cost (7) | 213,750 | 42,750 | 106,875 | 64,125 |
Controllable margin | 418,500 | 103,875 | 357,375 | |
Non controllable fixed costs (9) | 187,500 | 18,750 | 103,125 | 65,625 |
Contribution by profit center | 231,000 | 61,500 | 750 | 291,750 |
Table (2)
Working notes:
1) Calculate the cost of goods sold (Boston):
2) Calculate the sales of Hartford clothing and cycle:
For Hartford clothing’s sale:
For Hartford cycle’s sale:
3) Calculate the cost of goods sold (Hartford):
For cost of goods sold of Hartford clothing:
For cost of goods sold of Hartford cycle:
4) Calculate the variable operating cost of Boston:
5) Calculate the operating cost of Hartford:
For Hartford clothing:
For Hartford cycle:
6) Calculate the fixed controllable cost:
For Boston:
For Hartford:
Not allocated:
7) Calculate the fixed controllable cost of Hartford clothing and cycle:
For Hartford clothing:
For Hartford cycles:
Not allocated:
8) Calculate the non-controllable fixed cost:
For Boston:
For Hartford:
Not allocated:
9) Calculate the fixed non-controllable cost of Hartford clothing and cycle:
For Hartford clothing:
For Hartford cycle:
Not allocated:
Want to see more full solutions like this?
Chapter 18 Solutions
COST MANAGMENT WITH CONNECT ACCESS
- Provide correct answerarrow_forwardFor the system shown in figure below, the per unit values of different quantities are E-1.2, V 1, X X2-0.4. Xa-0.2 Determine whether the system is stable for a sustained fault. The fault is cleared at 8-60°. Is the system stable? If so find the maximum rotor swing. Find the critical clearing angle. E25 G X'd 08 CB X2 F CB V28 Infinite busarrow_forwardGeisner Inc. has total assets of $1,000,000 and total liabilities of $600,000. The industry average debt-to-equity ratio is 1.20. Calculate Geisner's debt-to-equity ratio and indicate whether the company's default risk is higher or lower than the average of other companies in the industry.arrow_forward
- Hy expert give me solution this questionarrow_forwardBaker's Market began the current month with inventory costing $35,250, then purchased additional inventory at a cost of $78,400. The perpetual inventory system indicates that inventory costing $82,500 was sold during the month for $88,250. An inventory count at month-end shows that inventory costing $29,000 is actually on hand. What amount of shrinkage occurred during the month? a) $350 b) $1,150 c) $1,750 d) $2,150arrow_forwardA pet store sells a pet waste disposal system for $60 each. The cost per unit, including the system and enzyme digester, is $42.50. What is the contribution margin per unit? A. $15.00 B. $17.50 C. $12.25 D. $19.00arrow_forward
- Narchie sells a single product for $40. Variable costs are 80% of the selling price, and the company has fixed costs that amount to $152,000. Current sales total 16,000 units. What is the break-even point in units?arrow_forwardA company sells 32,000 units at $25 per unit. The variable cost per unit is $20.50, and fixed costs are $52,000. (a) Determine the contribution margin ratio. (b) Determine the unit contribution margin. (c) Determine the income from operations.arrow_forwardhello tutor provide solutionarrow_forward
- Gerry Co. has a gross profit of $990,000 and $290,000 in depreciation expenses. Selling and administrative expense is $129,000. Given that the tax rate is 37%, compute the cash flow for Gerry Co. a. $700,000 b. $128,963 c. $649,730 d. $652,230arrow_forwardProvide correct answer this financial accounting questionarrow_forwardWhat are the revenues for division l?arrow_forward
- AccountingAccountingISBN:9781337272094Author:WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.Publisher:Cengage Learning,Accounting Information SystemsAccountingISBN:9781337619202Author:Hall, James A.Publisher:Cengage Learning,
- Horngren's Cost Accounting: A Managerial Emphasis...AccountingISBN:9780134475585Author:Srikant M. Datar, Madhav V. RajanPublisher:PEARSONIntermediate AccountingAccountingISBN:9781259722660Author:J. David Spiceland, Mark W. Nelson, Wayne M ThomasPublisher:McGraw-Hill EducationFinancial and Managerial AccountingAccountingISBN:9781259726705Author:John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting PrinciplesPublisher:McGraw-Hill Education





