Answer:
Yozamba Technology
Divisional Income Statements:
Consumer Commercial Total
Revenues $7,430,000 $6,184,000 $13,614,000
Cost of goods sold 4,123,000 3,125,000 7,248,000
Gross profit $3,307,000 $3,059,000 $6,366,000
Operating expenses 1,465,000 1,546,000 3,011,000
Corporate expenses:
Tech Support 322,500 193,500 516,000
Purchasing 31,360 58,240 89,600
Other corporate administrative expenses 560,000
Total expenses $1,818,860 $1,797,740 $4,176,600
Net income (loss) $1,488,140 $1,261,260 $2,189,400
Explanation:
a) Data and Calculations:
Corporate expenses for the year ended December 31, 20Y7:
Tech Support Department $516,000 Number of computers
Purchasing Department 89,600 Number of POs
Other corporate administrative expenses 560,000
Total corporate expense $1,165,600
Usage of Service:
Tech Support Purchasing
Consumer Division 375 computers 1,960 purchase order
Commercial Division 225 3,640
Total 600 computers 5,600 purchase order
Overhead Rates:
Tech Support = $860 per computer ($516,000/600)
Purchase = $16 per purchase order ($89,600/5,600)
Allocation of Corporate Expenses:
Tech Support Purchasing Total
Consumer Division $322,500 $31,360 353,860
(375 * $860) (1,960 * $16)
Commercial Division 193,500 58,240 251,740
(225 * $860) (3,640 * $16)
Total $516,000 $89,600 $605,600
