Segment variable costing income statement and effect on operating income of change in operations

Valdespin Company manufactures three sizes of camping tents$$small $($S$),$ medium $($M$),$ and large $($L$).$ The income statement has consistently indicated a net loss for the M size, and management is considering three proposals: $(1)$ continue Size M$,(2)$ discontinue Size M and reduce total output accordingly, or $(3)$ discontinue Size M and conduct an advertising campaign to expand the sales of Size S so that the entire plant capacity can continue to be used.

If Proposal $2$ is selected and Size M is discontinued and production curtailed, the annual fixed production costs and fixed operating expenses could be reduced by $$46,080$ and $$32,240,$ respectively. If Proposal $3$ is selected, it is anticipated that an additional annual expenditure of $$34,560$ for the rental of additional warehouse space would yield an additional $130\%$ in Size S sales volume. It is also assumed that the increased production of Size S would utilize the plant facilities released by the discontinuance of Size M$.$

The sales and costs have been relatively stable over the past few years, and they are expected to remain so for the foreseeable future. The income statement for the past year ended June $30,20$Y$9,$ is as follows:

Line Item Description Size S Size M Size L Total

Sales $$668,000$ $$737,300$ $$956,160$ $$2,361,460$

Cost of goods sold:

Variable costs $$(300,000)$ $$(357,120)$ $$(437,760)$ $$(1,094,880)$

Fixed costs $(74,880)(138,250)(172,800)(385,930)$

Total cost of goods sold $$(374,880)$ $$(495,370)$ $$(610,560)$ $$(1,480,810)$

Gross profit $$293,120$ $$241,930$ $$345,600$ $$880,650$

Operating expenses:

Variable expenses $$(132,480)$ $$(155,500)$ $$(195,840)$ $$(483,820)$

Fixed expenses $(92,160)(103,680)(115,200)(311,040)$

Total operating expenses $$(224,640)$ $$(259,180)$ $$(311,040)$ $$(794,860)$

Operating income $($loss$)$ $$68,480$ $$(17,250)$ $$34,560$ $$85,790$

Required:

Question Content Area

$1.$ Prepare an income statement for the past year in the variable costing format. Data for each size should be reported through contribution margin. The fixed costs should be deducted from the total contribution margin, as reported in the $$Total$$ column, to determine operating income.

Valdespin Company

Variable Costing Income Statement

For the Year Ended June $30,20$Y$9$

Line Item Description Size S Size M Size L Total

Sales $Sales $Sales $Sales $Sales

Variable cost of goods sold Variable cost of goods sold Variable cost of goods sold Variable cost of goods sold Variable cost of goods sold

Manufacturing margin $Manufacturing margin $Manufacturing margin $Manufacturing margin $Manufacturing margin

Variable operating expenses Variable operating expenses Variable operating expenses Variable operating expenses Variable operating expenses

Contribution margin $Contribution margin $Contribution margin $Contribution margin $Contribution margin

Fixed costs:

Manufacturing costs $Manufacturing costs

Operating expenses Operating expenses

Total fixed costs $Total fixed costs

Operating income $Operating income $2.$ Based on the income statement prepared in $(1)$ and the other data presented, determine the amount by which total annual operating income would be reduced below its present level if Proposal $2$ is accepted.

fill in the blank $1$ of $1$$ $3.$ Prepare an income statement in the variable costing format, indicating the projected annual operating income if Proposal $3$ is accepted. Data for each style should be reported through contribution margin. The fixed costs should be deducted from the total contribution margin as reported in the $$Total$$ column. For purposes of this problem, the expenditure of $$34,560$ for the rental of additional warehouse space can be added to the fixed operating expenses.

Valdespin Company

Variable Costing Income Statement

For the Year Ended June $30,20$Y$9$

Line Item Description Size S Size L Total

Sales $Sales $Sales $Sales

Variable cost of goods sold Variable cost of goods sold Variable cost of goods sold Variable cost of goods sold

Manufacturing margin $Manufacturing margin $Manufacturing margin $Manufacturing margin

Variable operating expenses Variable operating expenses Variable operating expenses Variable operating expenses

Contribution margin $Contribution margin $Contribution margin $Contribution margin

Fixed costs:

Manufacturing costs $Manufacturing costs

Operating expenses Operating expenses

Total fixed costs $Total fixed costs

Operating income $Operating income $4.$ By how much would total annual operating income increase above its present level if Proposal $3$ is accepted?

fill in the blank $1$ of $1$$