Respuesta :
Answer:
Contribution margin for :
STRIP PLANK Income Statement
$ 360,000 $ 190,000 Total Net Sales
-$ 225,000 -$ 120,000 Variable Cost
$ 135,000 $ 70,000 Contributing Margin
It's more effective to keep the parquet product line, the company get
an extra return of $5,000.
Explanation:
With all the product line operating these are the results:
STRIP PLANK PARQUET Total Income Statement
$ 400,000 $ 200,000 $ 300,000 $ 900,000 Total Net Sales
-$ 225,000 -$ 120,000 -$ 250,000 -$ 595,000 Variable Cost
$ 175,000 $ 80,000 $ 50,000 $ 305,000 Contributing Margin
-$ 5,000 -$ 20,000 -$ 50,000 -$ 75,000 Machine Rent
-$ 15,000 -$ 10,000 -$ 20,000 -$ 45,000 Supervision
-$ 35,000 -$ 10,000 -$ 25,000 -$ 70,000 Depreciation
$ 120,000 $ 40,000 -$ 45,000 $ 115,000 Segment Margin
If the company keeps the parquet line will get worst result during the year.
STRIP PLANK PARQUET Total Income Statement
$ 360,000 $ 190,000 $ 0,000 $ 550,000 Total Net Sales
-$ 225,000 -$ 120,000 $ 0,000 -$ 345,000 Variable Cost
$ 135,000 $ 70,000 $ 0,000 $ 205,000 Contributing Margin
-$ 5,000 -$ 20,000 -$ 10,000 -$ 35,000 Machine Rent
-$ 15,000 -$ 10,000 $ 0,000 -$ 25,000 Supervision
-$ 35,000 -$ 10,000 $ 0,000 -$ 45,000 Depreciation
$ 80,000 $ 30,000 -$ 10,000 $ 100,000 Segment Margin
1) If the parquet product line is dropped, the contribution margin for the strip line is $157,500.
2) The alternative that is more cost-effective is to drop the parquet product line, which increases the bottom line companywide by $13,500 ($128,500 - $115,000).
What is the contribution margin?
The contribution margin is the difference between sales revenue and relevant or variable costs.
The contribution margin is the profit level that offsets the fixed costs and generates a net income.
The contribution margin concept is used for undertaking break-even analysis.
Data and Calculations:
Hickory Company
Segmented Income Statement
Strip Plank Parquet Total
Sales revenue $400,000 $200,000 $300,000 $900,000
Less: Variable expenses 225,000 120,000 250,000 595,000
Contribution margin $175,000 $ 80,000 $ 50,000 $305,000
Less direct fixed expenses:
Machine rent (5,000) (20,000) (50,000) (75,000)
Supervision (15,000) (10,000) (20,000) (45,000)
Depreciation (35,000) (10,000) (25,000) (70,000)
Segment margin $120,000 $ 40,000 $ (45,000) $115,000
After eliminating the Parquet Product Line, the segmented income staement of Hickory Company is as follows:
Strip Plank Total
Sales revenue $360,000 $190,000 $550,000
Less: Variable expenses 202,500 114,000 316,500
Contribution margin $157,500 $ 76,000 $233,500
Less direct fixed expenses:
Machine rent (5,000) (20,000) (35,000) (+$10,000)
Supervision (15,000) (10,000) (25,000)
Depreciation (35,000) (10,000) (45,000)
Segment margin $102,500 $ 36,000 $128,500
Learn more about break-even analysis at https://brainly.com/question/21137380