Diversified Products, Inc., has recently acquired a small publishing company tha
ID: 2524952 • Letter: D
Question
Diversified Products, Inc., has recently acquired a small publishing company that offers three books for sale-a cookbook, a travel guide, and a handy speller. Each book sells for $15. The publishing company's most recent monthly income statement is given below: Product Line Travel Total Company Cookbook Guide Speller $325,000 $100,000 $160,000 $ 65,000 Sales Expenses Printing costs Advertising General sales Salaries Equipment depreciation Sales commissions General administration Warehouse rent Depreciation-office facilities 107,000 32,000 63,500 11,500 5,000 3,900 5,500 2,400 6,500 14,500 14,500 2,600 1,500 41,000 14,000 22,000 9,600 9,500 2,400 16,000 19,500 6,000 38,000 23,000 7,200 2,400 32,500 10,00 43,500 14,500 4,000 1,500 13,000 6,400 1,500 4,500 Total expenses 306,200 107,400 145,400 53,400 Net operating income (loss) $ 18,800 $ (7,400) S 14,600 $ 11,600 The following additional information is available about the company: a. Only printing costs and sales commissions are variable; all other costs are fixed. The printing costs (which include materials, labor, and variable overhead) are traceable to the three product lines as shown in the statement above. Sales commissions are 10% of sales for any product. b. The same equipment is used to produce all three books, so the equipment depreciation cost has been allocated equally among the three product lines. An analysis of the company's activities indicates that the equipment is used 40% of the time to produce cookbooks, 50% of the time to produce travel guides, and 10% of the time to produce handy spellers C. The warehouse is used to store finished units of product, so the rental cost has been allocated to the product lines on the basis of sales dollars. The warehouse rental cost is $3 per square foot per year. The warehouse contains 52,000 square feet of space, of which 8,200 square feet is used by the cookbook line, 25,000 square feet by the travel guide line, and 18,800 square feet by the handy speller line d. The general sales cost above includes the salary of the sales manager and other sales costs not traceable to any specific product line. This cost has been allocated to the product lines on the basis of sales dollars e. The general administration cost and depreciation of office facilities both relate to administration of the company as a whole. These costs have been allocated equally to the three product lines f. All other costs are traceable to the three product lines in the amounts shown on the statement above The management of Diversified Products, Inc., is anxious to improve the publishing company's 5% return on salesExplanation / Answer
ans 1
ans 1
Contribution Margin Income statement Total company Cookbook Travel Guide Handy Speller Sales S $325,000 $100,000 $160,000 $65,000 Variable expenses Printing cost $107,000 32000 63500 11500 Sales Commission $32,500 10000 16000 6500 Total variable expenses $139,500 $42,000 $79,500 $18,000 Contribution margin m $185,500 $58,000 $80,500 $47,000 Traceable fixed expenses Advertsing $41,000 14000 22000 5000 Salaries $38,000 $23,000 9500 5500 Equipment depreciation $7,200 2880 3600 720 (7200*40%) (7200*50%) (7200*10%) Warehouse Rent $13,000 2050 6250 4700 13000/52000*8200 13000/52000*25000 13000/52000*18800 TotAL traceable fixed expenses t $99,200 $41,930 $41,350 $15,920 Product line segment margin $86,300 $16,070 $39,150 $31,080 Common fixed expenses General sales $19,500 General Administration $43,500 Depreciation-office facilities $4,500 Total common fixed expenses c $67,500 Net operating income m-t-C $18,800 ans 2 No, as product line segment margin is $16070 ans 3 Cookbook Travel Guide Handy Speller CM ratio Contribution margin/sales*100 58 50 72 % M/S*100 from above (58000/100000*100) 80500/160000*100 47000/65000*100 ans 4 No, as highest CM ratio is for handy speller