Professional Documents
Culture Documents
Description:
ACCT 346 Week 6 Quiz,
Incremental analysis [If Serving Pieces dropped]: Table 1
Snail Extraction Serving Total
Tools Pieces
Sales [$1,200,000 * 1.13] $1,356,000 $1,356,000
Less: Cost of goods sold [500,000/1,200,000 * 1,356,000] $565,000 $565,000
Contribution margin $791,000 $791,000
Less: Avoidable direct fixed costs:
Salaries $175,000 $175,000
Other $60,000 $60,000
Less: Unavoidable allocated fixed costs:
Rent $24,000 $24,000
Insurance $6,000 $6,000
Cleaning $7,000 $7,000
Executive salary $130,000 $130,000
Other $12,000 $12,000
Total costs $414,000 $414,000
Net Income $377,000 $377,000
Assumptions made:
Cost of goods sold are totally direct and variable. So, if serving pieces is droped, there would be no
fixed cost of goods sold to be absorbed by Snail.
Incremental analysis : Table 2
Serving Serving Pieces Incremental
Pieces Dropped Effect
Retained
Sales $2,000,000 $1,356,000 $(644,000)
Less: Cost of goods sold 1,200,000 $565,000 $635,000