Cawley Company makes three models of tasers. Information on the three products is given below.
| Tingler | Shocker | Stunner | ||||||
| Sales | $304,500 | $501,350 | $198,140 | |||||
| Variable expenses | 146,750 | 200,700 | 137,120 | |||||
| Contribution margin | 157,750 | 300,650 | 61,020 | |||||
| Fixed expenses | 120,703 | 230,112 | 93,765 | |||||
| Net income | $ 37,047 | $ 70,538 | $ (32,745) | |||||
Fixed expenses consist of $300,000 of common costs allocated to the three products based on relative sales, and additional fixed expenses of $29,716 (Tingler), $80,305 (Shocker), and $34,559 (Stunner). The common costs will be incurred regardless of how many models are produced. The other fixed expenses would be eliminated if a model is phased out.
James Watt, an executive with the company, feels the Stunner line should be discontinued to increase the company’s net income.
Compute current net income for Cawley Company.
| Net income | $ |
Compute net income by product line and in total for Cawley Company if the company discontinues the Stunner product line. (Hint: Allocate the $300,000 common costs to the two remaining product lines based on their relative sales.) (Round answers to the nearest whole dollar, e.g. 5,275.)
| Tingler Net Income | $ |
||
| Shocker Net Income | $ |
||
| Total Net Income | $ |
Compute current net income for Cawley Company.
Current Net Income of the comany is = $ 74,840
| Tingler | Shocker | Stunner | Total | |
| Sales | $304,500 | $501,350 | $198,140 | $1,003,990 |
| Variable expenses | 146,750 | 200,700 | 137,120 | $484,570 |
| Contribution margin | 157,750 | 300,650 | 61,020 | $519,420 |
| Fixed expenses | 120,703 | 230,112 | 93,765 | $444,580 |
| Net income | $ 37,047 | $ 70,538 | -32745 | $74,840 |
Compute net income by product line and in total for Cawley Company if the company discontinues the Stunner product line
Answer : net income for Cawley Company. $ 48,379
| Tingler | Shocker | |
| Sales | $304,500 | $501,350 |
| Variable expenses | 146,750 | 200,700 |
| Contribution margin | 157,750 | 300,650 |
| Fixed expenses | ||
| Based In sales | 113,359 | 186,641 |
| Saperate Fixed Cost | 29,716 | 80,305 |
| Net income | 14,675 | 33,704 |
| Total Net Income | 48,379 |
| Total Sales | $805,850 |
| Allocation Of Fixed Cost | 300,000 |
| Tingler= 304500*300000/ 805850 | $113,358.57 |
| Shocker= 501350*300000/ 805850 | $186,641.43 |
Answer : net income for Cawley Company. $ 48,379
Cawley Company if the company discontinues the Stunner product line
