You have been asked to assist the management of Ironwood Corporation in arriving at certain decisions. Ironwood has its home office in Michigan and leases factory buildings in Wisconsin, Minnesota, and North Dakota, all of which produce the same product. Ironwood's management provided you a projection of operations for next year as follows:

The sales price per unit is $5.
Due to the marginal results of operations of the factory in North Dakota, Ironwood has decided to cease its operations and sell that factory's machinery and equipment by the end of this year. Ironwood expects that the proceeds from the sale of these assets would equal all termination costs. Ironwood, however, would like to continue serving most of its customers in that area if it is economically feasible and is considering one of the following three alternatives:
• Expand the operations of the Minnesota factory by using space presently idle. This move would result in the following changes in that factory's operations:
Increase over Minnesota factory's current operations
Sales revenue . . . . . . . . . . . . . . . . . . . . . . . . 50%
Fixed costs
Factory . . . . . . . . . . . . . . . . . . . . . . . . . . . . 20
Administration . . . . . . . . . . . . . . . . . . . . . . 10
Under this proposal, variable costs would be $2 per unit sold.
• Enter into a long-term contract with a competitor who will serve that area's customers. This competitor would pay Ironwood a royalty of $1 per unit based on an estimate of 30,000 units being sold.
• Close the North Dakota factory and not expand the operations of the Minnesota factory.
Total home office costs of $100,000 will remain the same under each situation.

Required
To assist the management of Ironwood Corporation, prepare a schedule computing Ironwood's estimated operating profit from each of the following options:
a. Expansion of the Minnesota factory.
b. Negotiation of long-term contract on a royalty basis.
c. Shutdown of North Dakota operations with no expansion at other locations.
(CPAadapted)

Transcribed Image Text:

Total Wisconsin Minnesota North Dakota Sales revenue - - $880,000 0000 80000 $160,000 Factory -..220,000 112,000 42,000 290,000 133,000 52,000 6,000 72,000 35,000 201000 56.000 22.000 85.000 Administration Variable costs Allocated home office costs.. .. 100,000 $680,0 000 $198,000 $150,00 $200,000 $108,000 82,000 10,000 Operating profit.