Mohave Corp. is considering eliminating a product from its Sand Trap line of beach umbrellas. This collection is almed at people who spend time on the beach or have an outdoor patio near the beach. Two products, the Indigo and Verde umbrellas, have impressive sales. However, sales for the Azul model have been dismal. Mohave's information related to the Sand Trap line is shown below. Segmented Income Statement for Mohave's Sand Trap Beach Umbrella Products Indigo Verde Sales revenue $60,000 $60, see Variable costs 34,999 31,800 Contribution margin $26,080 $29, Less: Direct fixed costs 1,989 2,500 Segment margin $24,180 $26,500 Common fixed costs 17,840 17,840 Net operating income (loss) $ 6,260 $ 8,660 Azul Total $30,000 $150,000 26, es 91, eee $ 4,000 $ 59,00 2,000 6,400 $ 2,80 $ 52,600 8,920 44,600 $(6,920) $ 8,000 *Allocated based on total sales revenue Mohave has determined that eliminating the Azul model would cause sales of the Indigo and Verde models to increase by 10 percent and 15 percent, respectively. Variable costs for these two models would increase proportionately. Although the direct fixed costs could be eliminated, the common fixed costs are unavoidable. The common fixed costs would be redistributed to the remaining two products. Required: 1-a. Complete the table given below, assuming Mohave Corp. drops the Azul line. 1-b. Will Mohave's net operating income increase or decrease if the Azul model is eliminated? By how much? 2. Should Mohave drop the Azul model? 3-a. Complete the table given below assuming that Mohave had no direct fixed overhead in its production Information and the entire $51,000 of fixed cost was common fixed cost. 3-b. Should Mohave drop the Azul model? 3-c. What is the increase or decrease in the net operating income of Mohave? Reg 1A Reg 1B Req 2 Reg 3A Reg 3B Req 30 Complete the table given below, assuming Mohave Corp. drops the Azul line. (Do not round intermedi Common Fixed Costs to the nearest whole dollar.) Indigo Verde Total Sales Revenue Variable Costs Contribution Margin Direct Fixed Costs Segment Margin Common Fixed Costs Net Operating Income (Loss) Reg 1A Reg 1B Reg 2 Reg 3A Reg 3B Req 30 Will Mohave's net operating income increase or decrease if the Azul model is eliminated? By how much? Change in Net Operating Income (Loss) Req 1A Reg 1B Reg 2 Reg 3A Reg 3B Reg 30 Complete the table given below assuming that Mohave had no direct fixed overhead in its production information and the entire $51,000 of fixed cost was common fixed cost. Change in Contribution Margin Contribution Margin Gained on indigo Contribution Margin Gained on Verde Contribution Margin. Lost on Azul Net Increase in Contribution Margin Change in Fixed Costs Net Change in Profit if Azul is Eliminated Reg 1A Reg 1B Reg 2 Reg 3A Reg 3B Reg 30 What is the increase or decrease in the net operating income of Mohave? Change in Net Operating Income (Loss)
