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 17% for all items sold. Barbara Cheney, Pittmans controller, has just prepared the companys budgeted income statement for next year.

Pittman Company

Budgeted Income Statement

For the Year Ended December 31

Sales $ 16,600,000

Manufacturing expenses:

Variable $ 7,300,000

Fixed overhead 2,420,000 9,720,000

Gross margin 6,880,000

Selling and administrative expenses:

Commissions to agents 2,822,000

Fixed marketing expenses 140,000*

Fixed administrative expenses 1,900,000 4,862,000

Net operating income 2,018,000

Fixed interest expenses 560,000

Income before income taxes 1,458,000

Income taxes (40%) 583,200

Net income $ 874,800

Primarily depreciation on storage facilities. As Barbara handed the statement to Karl Vecci, Pittmans president, she commented, I went ahead and used the agents 17% commission rate in completing these statements, but weve just learned that they refuse to handle our products next year unless we increase the commission rate to 22%. Thats the last straw, Karl replied angrily. Those agents have been demanding more and more, and this time theyve gone too far. How can they possibly defend a 22% commission rate? They claim that after paying for advertising, travel, and the other costs of promotion, theres nothing left over for profit, replied Barbara. I say its just plain robbery, retorted Karl. And I also say its 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? Weve already worked them up, said Barbara. Several companies we know about pay a 7.7% commission to their own salespeople, along with a small salary. Of course, we would have to handle all promotion costs, too. We figure our fixed expenses would increase by $2,822,000 per year, but that would be more than offset by the $3,652,000 (22% $16,600,000) that we would avoid on agents commissions.

The breakdown of the $2,822,000 cost follows: Salaries: Sales manager $ 120,000 Salespersons 700,000 Travel and entertainment 480,000 Advertising 1,522,000 Total $ 2,822,000

Salaries:
Sales manager	$	120,000
Salespersons		700,000
Travel and entertainment		480,000
Advertising		1,522,000
Total	$	2,822,000

Super, replied Karl. And I noticed that the $2,822,000 is just what were paying the agents under the old 17% commission rate. Its even better than that, explained Barbara. We can actually save $85,000 a year because thats what were having to pay the auditing firm now to check out the agents reports. So our overall administrative expenses would be less. Pull all of these numbers together and well show them to the executive committee tomorrow, said Karl. With the approval of the committee, we can move on the matter immediately.

Required: 1. Compute Pittman Companys break-even point in dollar sales for next year assuming: (Enter your answer in whole dollars and not in thousands. Round CM ratio to 3 decimal places and final answers to the nearest dollar amount.)

a. The agents commission rate remains unchanged at 17%.

b. The agents commission rate is increased to 22%.

c. The company employs its own sales force.

2. Assume that Pittman Company decides to continue selling through agents and pays the 22% 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 next year. (Enter your answer in whole dollars and not in thousands. Round CM ratio to 3 decimal places.)

3. Determine the volume of sales at which net income would be equal regardless of whether Pittman Company sells through agents (at a 22% commission rate) or employs its own sales force. (Enter your answer in whole dollars and not in thousands. Round CM ratio to 3 decimal places.) 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 rate remains unchanged at 17%. (Round your answer to 2 decimal places.)

b. The agents commission rate is increased to 22%. (Round your answer to 2 decimal places.)

c. The company employs its own sales force