Ayayai, Ltd., manufactures boats and personal watercraft. The company operates t

Question

Ayayai, Ltd., manufactures boats and personal watercraft. The company operates three separate divisions: yachts, sailboats, and jet skis. The company’s latest income statement is presented by product line as follows:

Yachts Sailboats Jet Skis Total

Sales revenue $ 63,149,000 $ 22,720,000 $ 6,059,000 $ 91,928,000

Variable cost of goods sold 31,090,000 12,310,000 3,639,000 47,039,000

Fixed cost of goods sold

9,003,000

5,020,000

700,000

14,723,000

Gross profit 23,056,000 5,390,000 1,720,000 30,166,000

Variable operating expenses 8,001,000 1,520,000 851,000 10,372,000

Fixed operating expenses 4,019,000 1,010,000 329,000 5,358,000

Allocated corporate costs

3,009,000

2,011,000

1,026,000

6,046,000

Operating income $ 8,027,000 $ 849,000 $ (486,000 ) $ 8,390,000

(a)

Prepare a segment margin income statement showing each of the three divisions. Fixed cost of goods sold and fixed operating expenses can be traced to each product line. (If the amount is negative then enter with a negative sign preceding the number e.g. -5,125 or parenthesis. e.g. (5,125).)

Yachts Sailboats Jet Skis Total

$

$

$

$

:

$

$

$

$

Explanation / Answer

SEGMENT-WISE INCOME STATEMENT OF AYAYI LTD. TOTAL YATCHES SAILBOATS JET SKIES AMOUNT $ AMOUNT $ AMOUNT $ AMOUNT $ Sales Revenue 91,928,000 63,149,000 22,720,000 6,059,000 Variable Cost of Goods sold 47,039,000 31,090,000 12,310,000 3,639,000 Variable Operating expense 10,372,000 8,001,000 1,520,000 851,000 Total Variable Cost 57,411,000 39,091,000 13,830,000 4,490,000 Contribution Margin 34,517,000 24,058,000 8,890,000 1,569,000 Fixed Cost of Goods sold 14,723,000 9,003,000 5,020,000 700,000 Fixed Operating expense 5,358,000 4,019,000 1,010,000 329,000 SEGMENT MARGIN 14,436,000 11,036,000 2,860,000 540,000 Less: Corporate Cost 6,046,000 Net Operating Income 8,390,000

Related Questions

Navigate

• Browse (All)
• Browse A
• Subjects

Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.