"PITTMAN COMPANY" CMA ADAPTED Pittman Company is a small but growing manufacturer of telecommunications equipment. The company has no sales force of its own; rather, it relies completely on independent sales agents to market its products. These agents are paid a sales commission of 15% for all items sold. Barbara Cheney, Pittman's controller, has just prepared the company's budgeted income statement for next year. The statement follows: $16,000,000 9.540,000 6,460,000 Pittman Company Budgeted Income Statement For the Year Ended December 31, 2018 Sales Manufacturing cost: Variable overhead $7,200,000 Fixed overhead 2,340,000 Gross Margin Selling and administrative expenses: Commissions to agents 2,400,000 Fixed marketing expenses 120,000* Fixed administrative expenses 1,800,000 Net Operating Income Fixed interest expenses Income before income taxes Income tax (30%) Net income *Primarily depreciation on storage facilities 4.320.000 2,140,000 540,000 1,600,000 480,000 $1,120,000 As Barbara handed the statement to Karl Vecci, Pittman's president, she commented , "I went ahead and used the agents' 15% commission rate in completing these statements, but we've just learned that they refuse to handle our products next year unless we increase the commission rate to 20%." "That is the last straw," Karl replied angrily. "Those agents have been demanding more and more, and this time they've gone too far. How can they possibly defend a 20% commission rate? "They claim that after paying for advertising, travel, and the other costs of promotion, there's nothing left over for profit," replied Barbara. "I say it's just plain robbery," retorted Karl. And I also say it's time we dumped those guys and got our own sales force. Can you get your people to work up some cost figures for us to look at?" "We've already worked them up," said Barbara, "Several companies we know about pay a 7.5% commission to their own people, along with a small salary. Of course, we would have to handle all promotion costs, too. We figure our fixed expenses would increase by $2,400,000 per year, but that would be more than offset by the $3,200,000 (20% x $16,000,000) that we would avoid on agents' commissions." The breakdown of the $2,400,000 cost follows: Salaries: Sales manager Salespersons Travel and entertainment Advertising Total $100,000 600,000 400,000 1,300,000 $2,400,000 "Super," replied Karl. And I noticed that the $2,400,000 is just what we're paying the agents under the old 15% commission rate." "It's even better than that," explained Barbara. We can actually save $75,000 a year because that's what we're having to pay the auditing firm now to check out the agent's reports. So our overall administrative expenses would be less." "Pull all of these numbers together and we'll show them to the executive committee tomorrow," said Karl. With the approval of the committee, we can move on the matter immediately. INSTRUCTION: 1. This is a group business case (maximum of 5 members) II. From the information gathered in the case, you must then submit a written report forming analysis, conclusions and recommendations. Incorporate the answers to the following guide questions: 1. Compute Pitman Company's break-even point in dollar sales for next year assuming a. The agents' commission rate remains unchanged at 15%. b. The agents' commission rate is increased to 20%. c. the company employs its own sales force. 2. Assume that Pittman Company decides to continue selling through agents and pays the 20% commission rate. Determine the volume of sales that would be required to generate the same net income as contained in the budgeted income statement for the next year. 3. Determine the volume of sales at which net income would be equal regardless of whether Pittman Company sells through agents (at 20% commission rate) or employs its own sales force. 4. Compute the degree of operating leverage that the company would expect to have on December 31 at the end of next year assuming: a. The agents' commission rage remains unchanged at 15%. b. The agents' commission rate is increased to 20%. c. The company employs its own sales force. Use income before income taxes in your operating leverage computation. 5. Based on the data in (1) through (4) above, make a recommendation as to whether the company should continue to use sales agents (at a 20% commission rate) or employ its own sales force. Give reasons for your answer. III. Outline: a. Introduction b. Discussion (Be sure to include answers to guide questions and support your answers with computations and logical ANALYSIS). c. Conclusion/Recommendation d. References (if any)
