Redrafting contribution margin statements

Assignment Help Financial Accounting

Reference no: EM1311393

Redrafting contribution Margin statements.

Austin's Shooters, Inc. operates a paintball course where customers can come to play paintball games and stage organized matches with their friends. Their accountant, Denny Dinsdale, has produced an income statement (presented below) depicting their first year's operating data in the contribution margin format. The news is not good, given the loss of $30,000. However, Denny explains that this is the reason that the presentation is in this format. That is, Austin Douglas, the owner and manager of Austin's Shooters, Inc. can use the statement to determine what will happen next year given changes in volume.

Income Statement For the Year Ended December 31, 2004
Revenue:
Admission fees (1,600 shooters)	$80,000
Supplies and Concessions	$24,000
Total Revenue ($65 per unit)	$104,000
Variable Costs:
Cost of supplies & Concessions Sold	$14,000
Electricity (purchased per KWH)	$30,000
Wages of Games Coordinators (DL)	$40,000
Liability Insurance (based on # of customers)	$10,000
Total Variable Costs	$94,000
Contribution Margin	$10,000
Fixed Costs:
Depreciation - Bldg & Fixtures	$12,000
Advertising	$3,000
Heat and Light for Bldg.	$5,000
Property Taxes	$20,000
Total Fixed Costs	$40,000
Operating Income	$<30,000>

After careful review, Austin tells Denny that the classifications are not all correct. Austin enumerates three issues as follows:

1. Electricity cost is only for lighting a rather large area of land for play at night and is always on after sunset regardless of how many shooters are on site.
2. Although the wages of games coordinators are hourly, they are required to be present during all working hours to help ensure the safety of the shooters. Number of workers is adequate for up to 4,000 customers annually.
3. Since the liability insurance amount is based on number of shooters it does vary with volume, but it only increases for increments of every additional 5,000 shooters. Volume is expected to increase to 2,500 shooters next year, but 5,000 shooters clearly exceed the relevant range of expected operations for the foreseeable future.

Denny has assured Austin that the information is accurate and that the expenses are properly classified.

Denny suggests that Austin should either try to ramp up capacity and operations or shut down. This advice is based on the fact that it would take 6,400 shooters to break even under the current structure. Denny further argues that at 6,400 shooters, more workers would be needed and liability insurance would double. Currently his numbers dont even include those increased costs. Austin claims he can break even at 2,134 shooters and at the projected level of 2,500 shooters make a decent profit. Which break even point and income/loss calculation is correct?

Reference no: EM1311393

Questions Cloud

Find the distance point of the blade has traveled in 3 sec : Find the distance point P on the tip of the blade has traveled in 3 sec. Also, find the magnitude of the acceleration of point P when t = 3 sec.

Scatter plots comparing gdp growth : Make for more scatter plots comparing GDP growth 1970-2000 to corruption, political rights, rule of law, and socio-political instability

Canadian opportunity cost and production possibilities : What is opportunity cost of producing a car in Canada? What is the opportunity cost of producing the tonne of wheat in Canada? Describe the relationship between the opportunity costs of two goods.

Short description on mental fitness,collaborative learning : Write short description about the Mental fitness, collaborative learning, lifelong learning and self-directed learning.

Redrafting contribution margin statements : Redrafting contribution Margin statements - Electricity cost is only for lighting a rather large area of land for play at night and is always on after sunset regardless of how many shooters are on site.

Critical f value : Find the critical F value for the Following,

Computing canadian and south korean opportunity cost : Assume that there're 10 million workers in Canada and South Korea and each worker in Canada and South Korea can manufacture four cars per year.

Evaluate the expected income for the upcoming year : Assuming Denny is correct, what is the expected income for the upcoming year? Assuming Austin is correct, what is the expected income for the upcoming year?

Current and capital account balance : What is the amount of loans from rest of the world? What is the current account balance? What is capital account balance?

User Account

All Pages