Variable costing income statement and effect on income of change in

Kimbrell Inc. manufactures three sizes of utility tables—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 an- nual fixed production costs and fixed operating expenses could be reduced by $142,500 and $28,350, respectively. If Proposal 3 is selected, it is anticipated that an additional annual expenditure of $85,050 for the salary of an assistant brand manager (classified as a fixed operating expense) 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 December 31, 2016, is as   follows:

 

Size

 

		S		M		L		Total
Sales ......................................		$ 990,000		$ 1,087,500		$945,000		$3,022,500
Cost of goods sold:
Variable  costs ............................		$ 538,500		$   718,500		$567,000		$1,824,000
Fixed costs  ..............................		241,000		288,000		250,000		779,000
Total cost of goods sold ..................		$ 779,500		$1,006,500		$817,000		$2,603,000
Gross profit ................................		$ 210,500		$     81,000		$128,000		$   419,500
Less operating expenses:
Variable expenses .......................		$ 118,100		$   108,750		$   85,050		$   311,900
Fixed expenses ..........................		32,125		42,525		14,250		88,900
Total operating expenses ................		$150,225		$   151,275		$  99,300		$   400,800
Income from operations ....................		$  60,275		$    (70,275)		$  28,700		$       18,700

Instructions

1.     Prepare an income statement for the past year in the variable costing format. Use the following headings:

Size

 

S                       M                        L         Total

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, to determine income from  operations.

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

3.     Prepare an income statement in the variable costing format, indicating the projected annual income from operations if Proposal 3 is accepted. Use the following headings:

Size

 

S                           L         Total

 

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 additional expenditure of $85,050 for the assistant brand manager’s salary can be added to the fixed operating expenses.

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