Consolidated Industries is studying the addition of a new valve to its product line. The valve would be used by manufacturers of irrigation equipment. The company anticipates starting with a relatively low sales volume and then boosting demand over the next several years. A new salesperson must be hired because Consolidated’s current sales force is working at capacity. Two compensation plans are under consideration:
Plan A: An annual salary of $22,000 plus a 10% commission based on gross dollar sales.
Plan B: An annual salary of $66,000 and no commission.
Consolidated Industries will purchase the valve for $50 and sell it for $80. Anticipated demand during the first year is 6,000 units. (In the following requirements, ignore income taxes.)
Required:
- 1. Compute the break-even point in units for Plan A and Plan B.
- 2. What is meant by the term operating leverage?
- 3. Analyze the cost structures of both plans at the anticipated demand of 6,000 units. Which of the two plans has a higher operating leverage factor?
- 4. Assume that a general economic downturn occurred during year 2, with product demand falling from 6,000 to 5,000 units. Determine the percentage decrease in company net income if Consolidated had adopted Plan A.
- 5. Repeat requirement (4) for Plan B. Compare Plan A and Plan B, and explain a major factor that underlies any resulting differences.
- 6. Briefly discuss the likely profitability impact of an economic recession for highly automated manufacturers. What can you say about the risk associated with these firms?
1.
Calculate the break-even point (in units) for plan A and plan B.
Explanation of Solution
Break-Even Point: It is the point of sales at which entity neither earns a profit nor suffers a loss. It can also be said that the point of sales at which sales value of the entity recovers the entire cost of fixed and variable nature is called break-even point.
Calculate the break-even point for plan A.
Working note:
Calculate the unit contribution margin.
Particulars | Amount ($) |
Sales | $80 |
Less: | |
Commission expenses | 8 |
Variable cost | 50 |
Unit contribution margin | $22 |
Table (1)
Calculate the break-even point for plan B.
Working note:
Calculate the unit contribution margin.
2.
Explain the operating leverage.
Explanation of Solution
Operating leverage: Operating leverage measures the proportion of fixed cost on the total costs and the extent to which the changes in the sales volume affects the income from operations. It shows the relationship between the contribution margin and income from operations.
The formula to calculate the operating leverage is as follows:
3.
Calculate operating leverage factor for Plan A and Plan B. Identify the plan that has a higher operating leverage factor.
Explanation of Solution
Calculate the operating leverage factor for plan A.
Calculate the operating leverage factor for plan B.
Plan B has a higher operating leverage factor of 1.58.
Working note:
Calculate the contribution margin and profit at 6,000 units.
Particulars | Plan A | Plan B |
Sales revenue: (a) | $480,000 | $480,000 |
Less: | ||
Variable cost: | ||
Cost of purchasing product (b) | $300,000 | $300,000 |
Sales commissions (c) | 48,000 | 0 |
Contribution margin | $132,000 | $180,000 |
Fixed cost | 22,000 | 66,000 |
Net income | $110,000 | $114,000 |
Table (2)
- (a) Calculate the sales revenue.
- (b) Calculate the cost of purchasing product.
- (c) Calculate the sales commission.
4
Calculate the percentage of decrease in net income (plan A) due to decrease in number of units sold.
Explanation of Solution
Calculate the percentage of decrease in net income.
Working notes:
Calculate the profit for 5,000 units.
Particulars | Plan A |
Sales revenue: (a) | $400,000 |
Less: | |
Variable cost: | |
Cost of purchasing product (b) | $250,000 |
Sales commissions (c) | 40,000 |
Contribution margin | $110,000 |
Fixed cost | 22,000 |
Net income | $88,000 |
Table (3)
- (a) Calculate the sales revenue.
- (b) Calculate the cost of purchasing product.
- (c) Calculate the sales commission.
5.
Calculate the percentage of decrease in net income (plan B) due to decrease in number of units sold.
Explanation of Solution
Calculate the percentage of decrease in net income.
Working notes:
Calculate the profit for 5,000 units.
Particulars | Plan A |
Sales revenue: (a) | $400,000 |
Less: | |
Variable cost: | |
Cost of purchasing product (b) | $250,000 |
Contribution margin | $150,000 |
Fixed cost | 66,000 |
Net income | $84,000 |
Table (4)
- (a) Calculate the sales revenue.
- (b) Calculate the cost of purchasing product.
If the company adopts the plan B, it experiences a higher percentage decrease in income. This is because plan B has a high operating leverage factor.
6.
Explain about the risk associated with highly automated manufactures due to the economic recession.
Explanation of Solution
Highly automated manufacture will have a large investment in plants and equipment, along with higher percentage for fixed cost in their cost structure. Therefore, they will have a high degree of operating leverage.
During the economic recession, these firms suffer a decrease in profitability. These firms are more risky to invest than the firms having a low degree of operating leverage. When, times are good, the firm’s sales will increase and have a favorable effect on earnings with high operating leverage.
Want to see more full solutions like this?
Chapter 7 Solutions
Connect 1-Semester Access Card for Managerial Accounting: Creating Value in a Dynamic Business Environment (NEW!!)
- Two different copying machines are being considered in your company. The Mortar copier would be purchased while the Xrocks copier would be leased. The company will replace any copier selected at this time after three years (i.e., the planning horizon for this evaluation is three years). The MACRS depreciation recovery period for office equipment is seven years. Assume an income tax rate of 40% and an after-tax MARR of 18% per year. Using the data in the table below, which machine would you recommend?arrow_forwardMamafu is considering a proposal to manufacture high-protein cricket snacks. The project would make use of an existing warehouse, which is currently rented out to a neighboring firm. The next year's rental charge on the warehouse is $120,000, and thereafter the rent is expected to grow in line with inflation at 3% a year. In addition to using the warehouse, the proposal envisages an investment in plant and equipment of $1.5 million. This could be depreciated for tax purposes over 10 years. However, Mamafu expects to terminate the project at the end of eight years and to resell the plant and equipment in year 8 for $500,000. Finally, the project requires an initial investment in working capital of $400,000. Thereafter, working capital is forecasted to be 10% of sales in each of years 1 through 7. Year 1 sales of cricket snacks are expected to be $4 million, and thereafter sales are forecasted to grow by 4% a year, slightly faster than the inflation rate. Manufacturing costs are expected…arrow_forwardUnited Pigpen is considering a proposal to manufacture high-protein hog feed. The project would make use of an existing warehouse, which is currently rented out to a neighboring firm. The next year’s rental charge on the warehouse is $105,000, and thereafter, the rent is expected to grow in line with inflation at 4% a year. In addition to using the warehouse, the proposal envisages an investment in plant and equipment of $1.23 million. This could be depreciated for tax purposes straight-line over 10 years. However, Pigpen expects to terminate the project at the end of 8 years and to resell the plant and equipment in year 8 for $410,000. Finally, the project requires an immediate investment in working capital of $355,000. Thereafter, working capital is forecasted to be 10% of sales in each of years 1 through 7. Year 1 sales of hog feed are expected to be $4.30 million, and thereafter, sales are forecasted to grow by 5% a year, slightly faster than the inflation rate. Manufacturing costs…arrow_forward
- United Pigpen is considering a proposal to manufacture high-protein hog feed. The project would require use of an existing warehouse, which is currently rented out to a neighboring firm. The next year's rental charge on the warehouse is $100,000, and thereafter, the rent is expected to grow in line with inflation at 4% a year. In addition to using the warehouse, the proposal envisages an investment in plant and equipment of $1.2 million. This could be depreciated for tax purposes straight-line over 10 years. However, Pigpen expects to terminate the project at the end of 8 years and to resell the plant and equipment in year 8 for $400,000. Finally, the project requires an immediate investment in working capital of $350,000. Thereafter, working capital is forecasted to be 10% of sales in each of years 1 through 7. Working capital will be run down to zero in year 8 when the project shuts down. Year 1 sales of hog feed are expected to be $4.2 million, and thereafter, sales are forecasted…arrow_forwardUnited Pigpen is considering a proposal to manufacture high-protein hog feed. The project would make use of an existing warehouse, which is currently rented out to a neighboring firm. The next year’s rental charge on the warehouse is $195,000, and thereafter, the rent is expected to grow in line with inflation at 4% a year. In addition to using the warehouse, the proposal envisages an investment in plant and equipment of $1.77 million. This could be depreciated for tax purposes straight-line over 10 years. However, Pigpen expects to terminate the project at the end of 8 years and to resell the plant and equipment in year 8 for $590,000. Finally, the project requires an immediate investment in working capital of $445,000. Thereafter, working capital is forecasted to be 10% of sales in each of years 1 through 7. Year 1 sales of hog feed are expected to be $6.10 million, and thereafter, sales are forecasted to grow by 5% a year, slightly faster than the inflation rate. Manufacturing costs…arrow_forwardUnited Pigpen is considering a proposal to manufacture high-protein hog feed. The project would make use of an existing warehouse, which is currently rented out to a neighboring firm. The next year's rental charge on the warehouse is $195,000, and thereafter, the rent is expected to grow in line with inflation at 4% a year. In addition to using the warehouse, the proposal envisages an investment in plant and equipment of $1.77 million. This could be depreciated for tax purposes straight-line over 10 years. However, Pigpen expects to terminate the project at the end of 8 years and to resell the plant and equipment in year 8 for $590,000. Finally, the project requires an immediate investment in working capital of $445,000. Thereafter, working capital is forecasted to be 10% of sales in each of years 1 through 7. Year 1 sales of hog feed are expected to be $6.10 million, and thereafter, sales are forecasted to grow by 5% a year, slightly faster than the inflation rate. Manufacturing costs…arrow_forward
- United Pigpen is considering a proposal to manufacture high-protein hog feed. The project would require use of an existing warehouse, which is currently rented out to a neighboring firm. The next year’s rental charge on the warehouse is $190,000, and thereafter, the rent is expected to grow in line with inflation at 4% a year. In addition to using the warehouse, the proposal envisages an investment in plant and equipment of $1.74 million. This could be depreciated for tax purposes straight-line over 10 years. However, Pigpen expects to terminate the project at the end of 8 years and to resell the plant and equipment in year 8 for $580,000. Finally, the project requires an immediate investment in working capital of $440,000. Thereafter, working capital is forecasted to be 10% of sales in each of years 1 through 7. Working capital will be run down to zero in year 8 when the project shuts down. Year 1 sales of hog feed are expected to be $6.00 million, and thereafter, sales are forecasted…arrow_forwardUnited Pigpen is considering a proposal to manufacture high-protein hog feed. The project would make use of an existing warehouse, which is currently rented out to a neighboring firm. The next year's rental charge on the warehouse is $195,000, and thereafter, the rent is expected to grow in line with inflation at 4% a year. In addition to using the warehouse, the proposal envisages an investment in plant and equipment of $1.77 million. This could be depreciated for tax purposes straight-line over 10 years. However, Pigpen expects to terminate the project at the end of 8 years and to resell the plant and equipment in year 8 for $590,000. Finally, the project requires an immediate investment in working capital of $445,000. Thereafter, working capital is forecasted to be 10% of sales in each of years 1 through 7. Year 1 sales of hog feed are expected to be $6.10 million, and thereafter, sales are forecasted to grow by 5% a year, slightly faster than the inflation rate. Manufacturing costs…arrow_forwardLyn Addie,finance manager for Dilly Productions,Inc., has been asked to evaluate a proposal. The operations manager of the assembly division believes that replacing the machinery used in assembly line will produce total benefits of 500000 over the next 3 years. The existing machine would produce benefits of 350000 over that same time period. An initial cash investment of 150 000 would be required to install the new machinery. The manager estimates that the existing machinery can be sold for 50 000 . Determine the following to make a decision: A. The marginal (added) benefits of the proposed machinery. B. The marginal (added) cost of the proposed machinery. C. The net benefit of the proposed new machinery. D. What should Lyn Addie recommend that the company do? Why?arrow_forward
- United Pigpen is considering a proposal to manufacture high-protein hog feed. The project would make use of an existing warehouse, which is currently rented out to a neighboring firm. The next year's rental charge on the warehouse is $125,000, and thereafter, the rent is expected to grow in line with inflation at 4% a year. In addition to using the warehouse, the proposal envisages an investment in plant and equipment of $1.35 million. This could be depreciated for tax purposes straight-line over 10 years. However, Pigpen expects to terminate the project at the end of 8 years and to resell the plant and equipment in year 8 for $450,000. Finally, the project requires an immediate Investment in working capital of $375,000. Thereafter, working capital is forecasted to be 10% of sales in each of years 1 through 7. Year 1 sales of hog feed are expected to be $4.70 million, and thereafter, sales are forecasted to grow by 5% a year, slightly faster than the inflation rate. Manufacturing costs…arrow_forwardUnited Pigpen is considering a proposal to manufacture high-protein hog feed. The project would make use of an existing warehouse, which is currently rented out to a neighboring firm. The next year's rental charge on the warehouse is $140,000, and thereafter, the rent is expected to grow in line with inflation at 4% a year. In addition to using the warehouse, the proposal envisages an investment in plant and equipment of $1.44 million. This could be depreciated for tax purposes straight-line over 10 years. However, Pigpen expects to terminate the project at the end of 8 years and to resell the plant and equipment in year 8 for $480,000. Finally, the project requires an immediate investment in working capital of $390,000. Thereafter, working capital is forecasted to be 10% of sales in each of years 1 through 7. Year 1 sales of hog feed are expected to be $5.00 million, and thereafter, sales are forecasted to grow by 5% a year, slightly faster than the inflation rate. Manufacturing costs…arrow_forwardYou have been asked to determine the most financially advantageous option for a new Product Packaging machine. It has been determined by the Marketing Department that product packaging actually makes a difference in the anticipated Yearly Revenue generated by this product and have been provided below. The director now wants an annual worth analysis performed on the two final designs based on a shortened project life of only 9 years. Compare the alternatives at the MARR of 10% per year. (all dollar values are in thousands) Packaging Packaging Machine Design Machine Design A B First Cost, $ -900 -1,500 AOC, $ per year -200 -300 Salvage value, $ (after 7 years of use) 200 Salvage value, $ (after 3 years of use) 100 Salvage value, $ (after 2 years of use) 20 50 Annual revenue, $ per year 800 900 Life, years 3 7 AW ($K per year) for one full life 268.312 312.967 cycle AW for a particle life of 2 years ($K 90.953 -240.476 per year) Assuming that the AW values for Designs A and B provided in…arrow_forward
- Cornerstones of Cost Management (Cornerstones Ser...AccountingISBN:9781305970663Author:Don R. Hansen, Maryanne M. MowenPublisher:Cengage Learning