2 Jackson County Senior Services is a nonprofit organization devoted to providin
ID: 2453440 • Letter: 2
Question
2
Jackson County Senior Services is a nonprofit organization devoted to providing essential services to seniors who live in their own homes within the Jackson County area. Three services are provided for seniors—home nursing, Meals On Wheels, and housekeeping. In the home nursing program, nurses visit seniors on a regular basis to check on their general health and to perform tests ordered by their physicians. The Meals On Wheels program delivers a hot meal once a day to each senior enrolled in the program. The housekeeping service provides weekly housecleaning and maintenance services. Data on revenue and expenses for the past year follow:
Total
Home Nursing
Meals On Wheels
House
keeping
Revenues
$
900,000
$
260,000
$
400,000
$
240,000
Variable expenses
490,000
120,000
210,000
160,000
Contribution margin
410,000
140,000
190,000
80,000
Fixed exp
Depreciation
68,000
8,000
40,000
20,000
Liability insurance
42,000
20,000
7,000
15,000
Program administrators’ salaries
115,000
40,000
38,000
37,000
General admin overhead*
180,000
52,000
80,000
48,000
Total fixed expenses
405,000
120,000
165,000
120,000
Net operating income (loss)
$
5,000
$
20,000
$
25,000
$
(40,000)
*Allocated on the basis of program revenues.
The head administrator of Jackson County Senior Services, Judith Miyama, is concerned about the organization’s finances and considers the net operating income of $5,000 last year to be too small. (Last year’s results were very similar to the results for previous years and are representative of what would be expected in the future.) She feels that the organization should be building its financial reserves at a more rapid rate in order to prepare for the next inevitable recession. After seeing the above report, Ms. Miyama asked for more information about the financial advisability of discontinuing the housekeeping program.
The depreciation in housekeeping is for a small van that is used to carry the housekeepers and their equipment from job to job. If the program were discontinued, the van would be donated to a charitable organization. Depreciation charges assume zero salvage value. None of the general administrative overhead would be avoided if the housekeeping program were dropped, but the liability insurance and the salary of the program administrator would be avoided.
Required:
1a.
What is the impact on net operating income by discontinuing housekeeping program?
Total If House-
Difference: Net Operating
Current Total
keeping Is Dropped
Income Increase or (Decrease)
Revenues
Variable expenses
Contribution margin
Fixed expenses:
Depreciation
Liability insurance
Program administrators’ salaries
General administrative overhead
Total fixed expenses
Net operating income (loss)
1b.
Should the housekeeping program be discontinued? Circle/highlight your answer.
Yes
No
2a.
Prepare a segmented income statement.
Home
Meals On
House
Totals
Nursing
Wheels
keeping
Revenues
Variable expenses
Contribution margin
Traceable fixed expenses:
Depreciation
Liability insurance
Program administrators’ salaries
Total fixed expenses
Program segment margins
General administrative overhead
Net operating income (loss)
2b.
Would a segmented income statement format be more useful to management in assessing the long-run financial viability of the various services. Circle/highlight your answer.
Yes
No
rev: 05_19_2014_QC_49723
Jackson County Senior Services is a nonprofit organization devoted to providing essential services to seniors who live in their own homes within the Jackson County area. Three services are provided for seniors—home nursing, Meals On Wheels, and housekeeping. In the home nursing program, nurses visit seniors on a regular basis to check on their general health and to perform tests ordered by their physicians. The Meals On Wheels program delivers a hot meal once a day to each senior enrolled in the program. The housekeeping service provides weekly housecleaning and maintenance services. Data on revenue and expenses for the past year follow:
Explanation / Answer
Answer to Part 1a:
Particulars
Current Total
Total if house keeping is dropped
Difference: Net operating income Increase or (decrease)
Revenues
$900000
$660000
($240000)
Variable Expenses
$490000
$330000
$160000
Contribution margin
$410000
$330000
($80000)
Fixed Expenses
Depreciation
$68000
$48000
$20000
Liability Insurance
$42000
$27000
$15000
Program Administrators’ salaries
$115000
$78000
$37000
General Administrative Overhead
$180000
$180000
-
Total fixed expenses
$405000
$333000
$72000
Net Operating Income (loss)
$5000
($3000)
($8000)
Answer to part 1b:
No, the house keeping program should not be discontinued.
If the house keeping program is dropped, it results in the net operating loss of $3000 i.e., net operating loss decreased by $8000.
Answer to Part 2a:
Particulars
Total
Home Nursing
Meals on wheels
House Keeping
Revenues
$900000
$260000
$400000
$240000
Variable Expenses
$490000
$120000
$210000
$160000
Contribution margin
$410000
$140000
$190000
$80000
Traceable Fixed Expenses:
Depreciation
$68000
$8000
$40000
$20000
Liability Insurance
$42000
$20000
$7000
$15000
Program Administrators’ salaries
$115000
$40000
$38000
$37000
Total Fixed Expenses
$225000
$68000
$85000
$72000
Program Segment Margins
$185000
$72000
$105000
$8000
General Administrative Overhead
$180000
$52000
$80000
$48000
Net Operating Income (loss)
$5000
$20000
$25000
($40000)
Answer to Part 2b:
Yes, the segmented income statement will be more useful to management in assessing the lon run financial viability of various services.
Particulars
Current Total
Total if house keeping is dropped
Difference: Net operating income Increase or (decrease)
Revenues
$900000
$660000
($240000)
Variable Expenses
$490000
$330000
$160000
Contribution margin
$410000
$330000
($80000)
Fixed Expenses
Depreciation
$68000
$48000
$20000
Liability Insurance
$42000
$27000
$15000
Program Administrators’ salaries
$115000
$78000
$37000
General Administrative Overhead
$180000
$180000
-
Total fixed expenses
$405000
$333000
$72000
Net Operating Income (loss)
$5000
($3000)
($8000)
Related Questions
drjack9650@gmail.com
Navigate
Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.