Exoplex Industries Inc. Divisional Income Statements For the Year Ended December 31, 2018 Semiconductors Division Navigational Systems Division Total Sales: 2,240 units x $396 per unit $887,040 $887,040 3,675 units x $590 per unit $2,168,250 2,168,250 Total sales $887,040 $2,168,250 $3,055,290 ) Expenses: Variable: 2,240 units x $232 per unit 3,675 units x $472* per unit Fixed $519,680 $519,680 $1,734,600 325,000 1,734,600 545,000 220,000 $739,680 Total expenses $2,059,600 $2,799,280 Income from operations $147,360 $108,650 $256,010 *$432 of the $472 per unit represents materials costs, and the remaining $40 per unit represents other variable conversion expenses incurred within the Navigational Systems Division. 3. Prepare condensed divisional income statements for Exoplex Industries Inc. based on the data in part (2). (). Exoplex Industries Inc. Divisional Income Statements For the Year Ended December 31, 2018 Semiconductors Navigational Systems Total Sales: 2.240 units 580 units 3,675 units $ Total sales Expenses: Variable: 2,820 units 580 units 3,095 units Fixed Total expenses s Income from operations 4. If a transfer price of $340 per unit is negotiated, how much would the income from operations of each division and total company income from operations increase? ? The Semiconductors Division's income from operations would increase by s The Navigational Systems Division's income from operations would increase by s Exoplex Industries Inc.'s total income from operations would increase by 5a. What is the range of possible negotiated transfer prices that would be acceptable for Exoplex Industries Inc.? Any transfer price than the Semiconductors Division's variable expenses per unit but than the market price would be acceptable. 5b. Assuming that the managers of the two divisions cannot agree on a transfer price, what price would you suggest as the transfer price? S Exoplex Industries Inc. Divisional Income Statements For the Year Ended December 31, 2018 Semiconductors Division Navigational Systems Division Total Sales: 2,240 units x $396 per unit $887,040 $887,040 3,675 units x $590 per unit $2,168,250 2,168,250 Total sales $887,040 $2,168,250 $3,055,290 ) Expenses: Variable: 2,240 units x $232 per unit 3,675 units x $472* per unit Fixed $519,680 $519,680 $1,734,600 325,000 1,734,600 545,000 220,000 $739,680 Total expenses $2,059,600 $2,799,280 Income from operations $147,360 $108,650 $256,010 *$432 of the $472 per unit represents materials costs, and the remaining $40 per unit represents other variable conversion expenses incurred within the Navigational Systems Division. 3. Prepare condensed divisional income statements for Exoplex Industries Inc. based on the data in part (2). (). Exoplex Industries Inc. Divisional Income Statements For the Year Ended December 31, 2018 Semiconductors Navigational Systems Total Sales: 2.240 units 580 units 3,675 units $ Total sales Expenses: Variable: 2,820 units 580 units 3,095 units Fixed Total expenses s Income from operations 4. If a transfer price of $340 per unit is negotiated, how much would the income from operations of each division and total company income from operations increase? ? The Semiconductors Division's income from operations would increase by s The Navigational Systems Division's income from operations would increase by s Exoplex Industries Inc.'s total income from operations would increase by 5a. What is the range of possible negotiated transfer prices that would be acceptable for Exoplex Industries Inc.? Any transfer price than the Semiconductors Division's variable expenses per unit but than the market price would be acceptable. 5b. Assuming that the managers of the two divisions cannot agree on a transfer price, what price would you suggest as the transfer price? S
