Question
Colorado Telecom, Inc., manufactures telecommunications equipment. The company has always been production oriented and sells its products through agents. Agents are paid a commission of
Colorado Telecom, Inc., manufactures telecommunications equipment. The company has always been production oriented and sells its products through agents. Agents are paid a commission of 15 percent of the selling price. Colorado Telecoms budgeted income statement for 20x2 follows:
COLORADO TELECOM, INC. | ||||||
Budgeted Income Statement | ||||||
For the Year Ended December 31, 20x2 | ||||||
(in thousands) | ||||||
Sales | $ | 20,000 | ||||
Manufacturing costs: | ||||||
Variable | $ | 7,500 | ||||
Fixed overhead | 2,340 | 9,840 | ||||
Gross margin | $ | 10,160 | ||||
Selling and administrative expenses: | ||||||
Commissions | $ | 2,200 | ||||
Fixed marketing expenses | 140 | |||||
Fixed administrative expenses | 1,780 | 4,120 | ||||
Net operating income | $ | 6,040 | ||||
Less fixed interest expense | 500 | |||||
Income before income taxes | $ | 5,540 | ||||
Less income taxes (30%) | 1,662 | |||||
Net income | $ | 3,878 | ||||
After the profit plan was completed for the coming year, Colorado Telecoms sales agents demanded that the commissions be increased to 22 percent of the selling price. This demand was the latest in a series of actions that Liliana Richmond, the companys president, believed had gone too far. She asked Molly Rosewood, the most sales-oriented officer in her production-oriented company, to estimate the cost to the company of employing its own sales force. Rosewoods estimate of the additional annual cost of employing its own sales force, exclusive of commissions, follows. Sales personnel would receive a commission of 10 percent of the selling price in addition to their salary.
Estimated Annual Cost of | |||
Employing a Company Sales Force | |||
(in thousands) | |||
Salaries: | |||
Sales manager | $ | 100 | |
Sales personnel | 1,000 | ||
Travel and entertainment | 400 | ||
Fixed marketing costs | 700 | ||
Total | $ | 2,200 | |
Required: 1. Calculate Colorado Telecoms estimated break-even point in sales dollars for 20x2. a. If the events that are represented in the budgeted income statement take place. b. If the company employs its own sales force. 2. If Colorado Telecom continues to sell through agents and pays the increased commission of 22 percent of the selling price, determine the estimated volume in sales dollars for 20x2 that would be required to generate the same net income as projected in the budgeted income statement. 3. Determine the estimated volume in sales dollars that would result in equal net income for 20x2 regardless of whether the company continues to sell through agents and pays a commission of 22 percent of the selling price or employs its own sales force. (For all requirements, do not round intermediate calculations and enter your answers in whole dollars, not in thousands of dollars.)
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started