Question
Wildhorse Company has four operating divisions. During the first quarter of 2022, the company reported aggregate income from operations of $214,000 and the following divisional
Wildhorse Company has four operating divisions. During the first quarter of 2022, the company reported aggregate income from operations of $214,000 and the following divisional results.
Division | |||||||||
---|---|---|---|---|---|---|---|---|---|
I | II | III | IV | ||||||
Sales | $249,000 | $200,000 | $504,000 | $450,000 | |||||
Cost of goods sold | 199,000 | 192,000 | 296,000 | 249,000 | |||||
Selling and administrative expenses | 76,000 | 63,000 | 64,000 | 50,000 | |||||
Income (loss) from operations | $ (26,000) | $ (55,000) | $144,000 | $151,000 |
Analysis reveals the following percentages of variable costs in each division.
I | II | III | IV | ||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cost of goods sold | 74 | % | 88 | % | 79 | % | 74 | % | |||||
Selling and administrative expenses | 39 | 60 | 51 | 61 |
Discontinuance of any division would save 50% of the fixed costs and expenses for that division. Top management is very concerned about the unprofitable divisions (I and II). Consensus is that one or both of the divisions should be discontinued.
(c)
New attempt is in progress. Some of the new entries may impact the last attempt grading.Your answer is partially correct.
Prepare a columnar condensed income statement for Wildhorse Company, assuming Division II is eliminated. Division IIs unavoidable fixed costs are allocated equally to the continuing divisions. (Enter negative amounts using either a negative sign preceding the number e.g. -45 or parentheses e.g. (45).)
WILDHORSE COMPANY CVP Income Statement For the Quarter Ended March 31, 2022 | |||||||||
---|---|---|---|---|---|---|---|---|---|
Divisions | |||||||||
I | III | IV | Total | ||||||
Sales | 249000 | $504000 | $450000 | $1203,000 | |||||
Variable costs | |||||||||
Cost of goods sold | 147260 | 233840 | 184260 | 565,360 | |||||
Selling and administrative | 29640 | 32640 | 30500 | 92,780 | |||||
Total variable costs | 176,900 | 266,480 | 214760 | 658,140 | |||||
Contribution margin | 72100 | 237,520 | 235,240 | 544,860 | |||||
Fixed costs | |||||||||
Cost of goods sold | enter a dollar amount | enter a dollar amount | enter a dollar amount | enter a dollar amount | |||||
Selling and administrative | enter a dollar amount | enter a dollar amount | enter a dollar amount | enter a dollar amount | |||||
Total fixed costs | enter a subtotal of the previous two amounts | enter a subtotal of the previous two amounts | enter a subtotal of the previous two amounts | enter a subtotal of the previous two amounts | |||||
Income (loss) from operations | $enter a net income or loss amount | $enter a net income or loss amount | $enter a net income or loss amount | $enter a net income or loss amount |
please help me with the space that needs to write the amount and explain to me why. I do 3 times, but all wrong.. Thank you
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started