Cawley Company makes three models of tasers. Information on the three products
is given below.
Tingler Shocker Stunner
Sales $300,000 $500,000 $200,000
Variable expenses 150,000 200,000 145,000
Contribution margin 150,000 300,000 55,000
Fixed expenses 120,000 230,000 95,000
Net income $ 30,000 $ 70,000 $ (40,000)


Fixed expenses consist of $300,000 of common costs allocated to the three products based
on relative sales, and additional fixed expenses of $30,000 (Tingler), $80,000 (Shocker),
and $35,000 (Stunner). The common costs will be incurred regardless of how many models
are produced. The other fixed expenses would be eliminated if a model is phased out.
James Watt, an executive with the company, feels the Stunner line should be discontinued
to increase the company’s net income.
Instructions
(a) Compute current net income for Cawley Company.
(b) Compute net income by product line and in total for Cawley Company if the company
discontinues the Stunner product line. (Hint: Allocate the $300,000 common costs to
the two remaining product lines based on their relative sales.)
(c) Should Cawley eliminate the Stunner product line? Why or why not?

Respuesta :

151435

Answer:

Particulars     Tingler        Shocker              Stunner          Total

Sales  $304,000.00 $496,000.00 $200,000.00 $1,000,000.00

Variable expense $149,800.00 $193,300.00 $139,400.00 $482,500.00

Contribution Margin (Sales - Variable

expenses) $154,200.00 $302,700.00 $60,600.00 $517,500.00

Fixed expenses $119,984.00 $226,816.00 $93,200.00 $440,000.00

Net Income (Contribution Margin - Fixed

expenses) $34,216.00 $75,884.00 -$32,600.00 $77,500.00

Computation of net income by product line and in total for Cawley Company if the company discontinues the Stunner product line

Particulars              Tingler              Shocker                 Total

Sales                  $304,000.00      $496,000.00           $800,000.00

Variable expense $149,800.00         $193,300.00          $343,100.00

Contribution Margin

(Sales - Variable expenses) $154,200.00 $302,700.00 $456,900.00

Fixed expenses:    

Common Fixed expenses

(296000*304000/800000)

(296000*496000/800000) $112,480.00 $183,520.00 $296,000.00

Direct fixed expenses $30,000.00 $80,000.00 $110,000.00

Total Fixed expenses $142,480.00 $263,520.00 $406,000.00

Net Income (Contribution Margin

- Fixed expenses)           $11,720.00 $39,180.00 $50,900.00

Tingler Net Income $11,720.00

Shocker Net Income $39,180.00

Total Net Income $50,900.00

=============

Should Cawley eliminate the stunner produc tline?

NO

Net income would decrease from $ 77,500 to $ 50900

Explanation: