Kiewit does not expect to change the mode of the operation for the next year. However,...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Kiewit does not expect to change the mode of the operation for the next year. However, subcontract costs will decrease and the expected decrease in relationship to revenue is 1%. Salaries will increase for the budget period by $20,000. Other cost increases include $500 to contribution, $5,000 to rent, $15,000 to auto and truck insurance, and $31,000 to other fixed cost. Suppose three profit centers are identified by Kiewit's management- new work (NW), service (S), and over- counter sales (OCS). An analysis of past history reveals that a ratio of earnings among profit centers is relatively constant. Here are the allocation bases that Kiewit decides to use for the different accounts of operating expense: Auto and Truck, Depreciation (Auto and Truck), Insurance (Auto and Truck), Interest (Auto and Truck) will need to use the truck number to allocate the expense. And there were five trucks used by new work (NW), fourteen trucks used by service (S), and six trucks used by over- counter sales (OCS). Insurance (Work-in-progress) and Interest (Work-in-progress) should use the total direct cost as the allocation base. Contributions should use the direct labor as the allocation base. Other Variable Expense, Communications, Depreciation (Building), Rent, Salaries, and Other Fixed Expense should use default base as the allocation base. Table 1 below shows income statements for the company and for each profit center in the previous year. Table 1 Previous year's income statements of company and three profit centers Company NW OCS Account 8,300,00 100.0 6,225,00 100.0 830,00 100.0 1,245,00 100.0 Earnings (revenue) Cost of Construction Labor 1,162,000 14.00 641,424 10.30 520,576 62.72 0.00 Material 3,071,000 37.00 2,011,505 32.31 0.00 1,059,495 85.10 Subcontracts 2,822,000 34.00 2,822,000 45.33 0.00 0.00 Other Direct Cost (JOH) 0.00 166,000 7,221,00 2.00 166,000 5,640,92 2.67 0.00 520,57 6 309,42 1,059,49 Total Direct Cost Gross Profit Operating Expense Variable Operating Expense Auto and Truck 87.00 90.62 62.72 85.10 1,079,00 13.00 584,071 9.38 37.28 185,505 14.90 103,750 1.25 20,750 0.33 58, 100 24,900 2.00 Communications 78,850 0.95 59,138 0.95 7,885 11,828 0.95 Insurance (Work-in-progress) Interest (Work-in progress) Other Variable Expense Total Variable Expense Fixed Operating Expense 103,750 1.25 81,048 1.30 7,480 15,223 1.22 203,350 2.45 158,854 2.55 14,660 29,836 2.40 29,050 0.35 21,788 0.35 2,905 4,358 0.35 518,750 6.25 341,577 5.49 91,029 86,144 6.92 Contributions Depreciation (Auto and Truck) 3,200 0.04 1,766 0.03 1,434 0.00 45,000 0.54 9,000 0.14 25,200 10,800 0.87 Depreciation (Building) Insurance (Auto and Truck) Interest (Auto and Truck) 4,200 0.05 3,150 0.05 420 630 0.05 21,000 0.25 4,200 0.07 11,760 5,040 0.40 20,000 0.24 4,000 0.06 11,200 4,800 0.39 Rent 33,000 0.40 24,750 0.40 3,300 4,950 0.40 Salaries 330,000 3.98 247,500 3.98 33,000 49,500 3.98 Other Fixed Expense Total Fixed Expense 12,000 0.14 9,000 0.14 1,200 1,800 0.14 5.64 87,514 178,54 468,400 303,366 4.87 77,520 6.23 Total Operating Expense Net Profit (before tax) Таx (28%) 987,150 11.89 644,943 10.36 163,664 13.15 130,88 91,850 1.11 -60,872 0.98 1 21,841 1.75 25,718 0.31 Net Profit (after tax) 66,132 0.80 Table 2. Budgets of company and profit centers Company NW OCS % % Account Earnings (revenue) Cost of Construction Labor Material Subcontracts Other Direct Cost (JOH) Total Direct Cost Gross Profit Operating Expense Variable Operating Expense Auto and Truck Communications Insurance (Work-in-progress) Interest (Work-in-progress) Other Variable Expense Total Variable Expense Fixed Operating Expense Contributions Depreciation (Auto and Truck) Depreciation (Building) Insurance (Auto and Truck) Interest (Auto and Truck) Rent Salaries Other Fixed Expense Total Fixed Expense Total Operating Expense Net Profit (before tax) Таx (28%) Net Profit (after tax) Kiewit does not expect to change the mode of the operation for the next year. However, subcontract costs will decrease and the expected decrease in relationship to revenue is 1%. Salaries will increase for the budget period by $20,000. Other cost increases include $500 to contribution, $5,000 to rent, $15,000 to auto and truck insurance, and $31,000 to other fixed cost. Suppose three profit centers are identified by Kiewit's management- new work (NW), service (S), and over- counter sales (OCS). An analysis of past history reveals that a ratio of earnings among profit centers is relatively constant. Here are the allocation bases that Kiewit decides to use for the different accounts of operating expense: Auto and Truck, Depreciation (Auto and Truck), Insurance (Auto and Truck), Interest (Auto and Truck) will need to use the truck number to allocate the expense. And there were five trucks used by new work (NW), fourteen trucks used by service (S), and six trucks used by over- counter sales (OCS). Insurance (Work-in-progress) and Interest (Work-in-progress) should use the total direct cost as the allocation base. Contributions should use the direct labor as the allocation base. Other Variable Expense, Communications, Depreciation (Building), Rent, Salaries, and Other Fixed Expense should use default base as the allocation base. Table 1 below shows income statements for the company and for each profit center in the previous year. Table 1 Previous year's income statements of company and three profit centers Company NW OCS Account 8,300,00 100.0 6,225,00 100.0 830,00 100.0 1,245,00 100.0 Earnings (revenue) Cost of Construction Labor 1,162,000 14.00 641,424 10.30 520,576 62.72 0.00 Material 3,071,000 37.00 2,011,505 32.31 0.00 1,059,495 85.10 Subcontracts 2,822,000 34.00 2,822,000 45.33 0.00 0.00 Other Direct Cost (JOH) 0.00 166,000 7,221,00 2.00 166,000 5,640,92 2.67 0.00 520,57 6 309,42 1,059,49 Total Direct Cost Gross Profit Operating Expense Variable Operating Expense Auto and Truck 87.00 90.62 62.72 85.10 1,079,00 13.00 584,071 9.38 37.28 185,505 14.90 103,750 1.25 20,750 0.33 58, 100 24,900 2.00 Communications 78,850 0.95 59,138 0.95 7,885 11,828 0.95 Insurance (Work-in-progress) Interest (Work-in progress) Other Variable Expense Total Variable Expense Fixed Operating Expense 103,750 1.25 81,048 1.30 7,480 15,223 1.22 203,350 2.45 158,854 2.55 14,660 29,836 2.40 29,050 0.35 21,788 0.35 2,905 4,358 0.35 518,750 6.25 341,577 5.49 91,029 86,144 6.92 Contributions Depreciation (Auto and Truck) 3,200 0.04 1,766 0.03 1,434 0.00 45,000 0.54 9,000 0.14 25,200 10,800 0.87 Depreciation (Building) Insurance (Auto and Truck) Interest (Auto and Truck) 4,200 0.05 3,150 0.05 420 630 0.05 21,000 0.25 4,200 0.07 11,760 5,040 0.40 20,000 0.24 4,000 0.06 11,200 4,800 0.39 Rent 33,000 0.40 24,750 0.40 3,300 4,950 0.40 Salaries 330,000 3.98 247,500 3.98 33,000 49,500 3.98 Other Fixed Expense Total Fixed Expense 12,000 0.14 9,000 0.14 1,200 1,800 0.14 5.64 87,514 178,54 468,400 303,366 4.87 77,520 6.23 Total Operating Expense Net Profit (before tax) Таx (28%) 987,150 11.89 644,943 10.36 163,664 13.15 130,88 91,850 1.11 -60,872 0.98 1 21,841 1.75 25,718 0.31 Net Profit (after tax) 66,132 0.80 Table 2. Budgets of company and profit centers Company NW OCS % % Account Earnings (revenue) Cost of Construction Labor Material Subcontracts Other Direct Cost (JOH) Total Direct Cost Gross Profit Operating Expense Variable Operating Expense Auto and Truck Communications Insurance (Work-in-progress) Interest (Work-in-progress) Other Variable Expense Total Variable Expense Fixed Operating Expense Contributions Depreciation (Auto and Truck) Depreciation (Building) Insurance (Auto and Truck) Interest (Auto and Truck) Rent Salaries Other Fixed Expense Total Fixed Expense Total Operating Expense Net Profit (before tax) Таx (28%) Net Profit (after tax)
Expert Answer:
Answer rating: 100% (QA)
Company NW 5 S 14 OCS 6 Account Earnings revenue 8300000 100 6225000 100 830000 100 1245000 100 Cost ... View the full answer
Related Book For
Posted Date:
Students also viewed these finance questions
-
Ashok was issued 300 shares of Rs.10 each issued at a discount of 10%. He paid Rs.2 on application and failed to pay allotment money Rs.3. Subsequently his shares were forfeited. The accounting entry...
-
The company does not expect to replace the units of beginning inventory sold; it plans to reduce inventory by year-end to 500 units. What amount of cost of goods sold is to be recorded for the...
-
Jamie is terminally ill and does not expect to live much longer. Pondering the consequences of her estate, she decides how to allocate her property to her nephews. She makes a gift of depreciated...
-
What will the following code display? numbers = [1, 2, 3, 4, 5] numbers [2] = 99 print (numbers)
-
What is the wavelength of light if its frequency is 8.19 1014 s1?
-
Methane gas flows through a horizontal constant-area pipe of \(15 \mathrm{~cm}\) diameter. At section \(1, p_{1}=6\) bar abs., \(T_{1}=66^{\circ} \mathrm{C}\), and \(V_{1}=30 \mathrm{~m} /...
-
List six factors of the law relating to the liability of auditors to third parties that have emerged from cases settled subsequent to the Caparo decision, and identify the common theme that can be...
-
Toyland Corporation, an S corporation, uses the calendar year as its tax year. Bob, Alice, and Carter own 60, 30, and 10 shares, respectively, of the Toyland stock. Carters basis for his stock is...
-
A history professor at Hamline University in Minnesota has irritable bowel syndrome, obsessive-compulsive disorder, and generalized anxiety disorder and was unable, according to the professor's...
-
John Parsons (123-45-6781) and George Smith (123-45-6782) are 70% and 30% owners, respectively, of Premium, Inc. (11-1111111), a candy company located at 1005 16th Street, Cut and Shoot, TX 77303....
-
The equipment was purchased 2 years ago on January 1st. It has a useful life of 5 years. Record the entry for its third year of use. The current equipment balance is $5,000. How do I record this...
-
How has technology changed the way target cash balances are set?
-
Indicate whether each of the following statements is true or false by writing T or F in the answer c olumn. Ratifi cation of a minors contracts must be in writing to be effective.
-
What does it mean to say that a trade was internalized at a broker-dealer?
-
Indicate whether each of the following statements is true or false by writing T or F in the answer c olumn. A minors disaffi rmance must be in writing to be effective.
-
Briefly describe the NBBO and the order protection rule. What regulation implemented them?
-
http://owl.english.purdue.edu/owl/resource/652/1/ On the discussion board, post a message that describes how the OWL paper related to material (Planning Business Messages). Specifically discuss: Why...
-
The production budget of Artest Company calls for 80,000 units to be produced. If it takes 30 minutes to make one unit and the direct labor rate is $16 per hour, what is the total budgeted direct...
-
Explain the difference between the views of financial economists and most practitioners on how MVA and FVA should be calculated.
-
Suppose that a = 0.1 and b = 0.1 in both the Vasicek and the Cox, Ingersoll, Ross model. In both models, the initial short rate is 10% and the initial standard deviation of the short rate change in a...
-
What is the difference between the operation of the margin accounts administered by a clearing house and those administered by a broker?
-
What is the impact of the Internet on international business? Which companies and which countries will gain as Internet usage increases throughout the world? Which will lose?
-
How do merchandise exports and imports differ from service exports and imports?
-
What is portfolio investment?
Study smarter with the SolutionInn App