Question

In: Accounting

Mr. Bailey is considering temporarily using some of the staff from the Tax Division to assist...

Mr. Bailey is considering temporarily using some of the staff from the Tax Division to assist the Audit Division during the upcoming busy audit season, and would like to evaluate the effect of this on net income. The Tax Division is estimated to have 800 hours of excess capacity.

The unit for determining sales revenue in both divisions is the "engagement", which means the total agreed-upon work for a given client in either audit or tax for a given year. The company charges on average a fee of $75,000 per audit engagement, and $15,750 per tax engagement.

The company has its own Payroll Office, which provides payroll services to both divisions and will allocate its total expenses to the two divisions as service department charges.

Hourly market rate for staff (the price the company would have to pay from an outside contractor for staff services)

$110.00

Average hourly cost rate for staff (the average price the company pays to its staff)

$50.00

Number of paychecks issued by Audit Division

110

Number of paychecks issued by Tax Division

340

Total expense for Payroll Office

$29,250

Amount of assets invested in Audit Division by BOR CPAs, Inc.

$10,000,000

Amount of assets invested in Tax Division by BOR CPAs, Inc.

$4,000,000

Payroll

Mr. Bailey would like you to start by analyzing the Payroll Office expenses, and allocating the total expenses to each division. He has decided to use the number of payroll checks as the activity base for the allocation.

Audit Division

7150

Tax Division

22100

Mr. Bailey asks that you prepare Divisional Income Statements showing what 20Y1 results would have been had the Audit Division purchased all the excess capacity of the Tax Division, using a market transfer price. The divisional managers tell you that, with the excess capacity of the Tax Division of 800 hours, the Audit Division can perform 4 more audits during the year, and the Tax Division would charge the Audit Division the market rate of $110.00 per hour for the additional hours required, selling all its excess capacity to the Audit Division. The Tax Division would still be responsible for paying the salaries of their employees.

Mr. Bailey asks that you prepare Divisional Income Statements showing what 20Y1 results would have been had the Audit Division purchased all the excess capacity of the Tax Division, using a negotiated transfer price. The divisional managers tell you that, with the excess capacity of the Tax Division of 800 hours, the Audit Division can perform 4 more audits during the year, and the Audit Division would agree to a negotiated rate of $80.00 per hour to be paid to the Tax Division for the additional hours required, with the Tax Division selling all its excess capacity to the Audit Division. The Tax Division would still be responsible for paying the salaries of their employees.

BOR CPAs, Inc.

Income Statements

For the Year Ended December 31, 20Y1

1

Audit Division

Tax Division

Total Company

2

Fees earned:

3

Audit fees (16 engagements)

$1,200,000.00

$1,200,000.00

4

Tax fees (45 engagements)

$708,750.00

708,750.00

5

Transfer-pricing fees

?

?

6

Expenses:

7

Variable:

8

Audit hours provided by Audit Division

180,000.00

180,000.00

9

Tax hours provided by Tax Division

236,250.00

236,250.00

10

Excess capacity hours paid to salaried staff

?

?

11

Audit hours provided by Tax Division

?

?

?

12

Fixed expenses

50,000.00

65,500.00

115,500.00

13

Income from operations before service department charges

?

?

?

14

Service department charges for payroll

?

?

?

15

Income from operations

?

?

?

Mr. Bailey asks that you prepare Divisional Income Statements showing what 20Y1 results would have been had the Audit Division purchased all the excess capacity of the Tax Division, using a cost transfer price. The divisional managers tell you that, with the excess capacity of the Tax Division of 800 hours, the Audit Division can perform 4 more audits during the year, and the Audit Division would pay the Tax Division's internal hourly rate of $50.00 per hour for the additional hours required, with the Tax Division selling all its excess capacity to the Audit Division. The Tax Division would still be responsible for paying the salaries of their employees.

BOR CPAs, Inc.

Income Statements

For the Year Ended December 31, 20Y1

1

Audit Division

Tax Division

Total Company

2

Fees earned:

3

Audit fees (16 engagements)

$1,200,000.00

$1,200,000.00

4

Tax fees (45 engagements)

$708,750.00

708,750.00

5

Transfer-pricing fees

?

?

6

Expenses:

7

Variable:

8

Audit hours provided by Audit Division

180,000.00

180,000.00

9

Tax hours provided by Tax Division

236,250.00

236,250.00

10

Excess capacity hours paid to salaried staff

?

?

11

Audit hours provided by Tax Division

?

?

?

12

Fixed expenses

50,000.00

65,500.00

115,500.00

13

Income from operations before service department charges

?

?

?

14

Service department charges for payroll

?

?

?

15

Income from operations

?

?

?

Solutions

Expert Solution

BOR CPAs, Inc.

Income Statements

For the Year Ended December 31, 20Y1

1

Audit Division

Tax Division

Total Company

2

Fees earned:

3

Audit fees (16 engagements)

$1,200,000.00

$1,200,000.00

4

Tax fees (45 engagements)

$708,750.00

708,750.00

5

Transfer-pricing fees

$64,000.00

64,000.00

6

Expenses:

7

Variable:

8

Audit hours provided by Audit Division

180,000.00

180,000.00

9

Tax hours provided by Tax Division

236,250.00

236,250.00

10

Excess capacity hours paid to salaried staff

40,000.00

40,000.00

11

Audit hours provided by Tax Division

64,000.00

0

64,000.00

12

Fixed expenses

50,000.00

65,500.00

115,500.00

13

Income from operations before service department charges

9,06,000.00

4,31,000.00

13,37,000.00

14

Service department charges for payroll

1,650.00

5,100.00

6,750.00

15

Income from operations

9,04,350.00

4,25,900.00

13,30,250.00

BOR CPAs, Inc.

Income Statements

For the Year Ended December 31, 20Y1

1

Audit Division

Tax Division

Total Company

2

Fees earned:

3

Audit fees (16 engagements)

$1,200,000.00

$1,200,000.00

4

Tax fees (45 engagements)

$708,750.00

708,750.00

5

Transfer-pricing fees

40,000.00

40,000.00

6

Expenses:

7

Variable:

8

Audit hours provided by Audit Division

180,000.00

180,000.00

9

Tax hours provided by Tax Division

236,250.00

236,250.00

10

Excess capacity hours paid to salaried staff

40,000.00

40,000.00

11

Audit hours provided by Tax Division

40,000.00

0

40,000.00

12

Fixed expenses

50,000.00

65,500.00

115,500.00

13

Income from operations before service department charges

9,30,000.00

4,07,000.00

13,37,000.00

14

Service department charges for payroll

1,650.00

5,100.00

6,750.00

15

Income from operations

9,28,350.00

4,01,900.00

13,30,250.00


Related Solutions

Mr. Dawson is considering incorporating a company and transferring some of his assets into this company...
Mr. Dawson is considering incorporating a company and transferring some of his assets into this company in order to take advantage of the possibility of some tax savings and deferral possibilities. Which of the following situations would provide the largest tax savings for Mr. Dawson? A. Incorporating a CCPC earning only Active Business Income eligible for the small business deduction. B. Incorporating a CCPC earning only dividend income. C. Incorporating a CCPC earning only investment income. D. Incorporating a CCPC...
Your division is considering the following project. It’s WACC is 10%. The project’s after tax flows...
Your division is considering the following project. It’s WACC is 10%. The project’s after tax flows are as follows: Project A 0 1 2 3 4 -60$. $15. $25. $25. $30 a. Compute the NPV b. Compute the IRR c. Compute the MIRR d. Compute the discounted payback
Mr. Bailey would like you to start by analyzing the Payroll Office expenses, and allocating the total expenses to each division. He has decided to use the number of payroll checks as the activity base for the allocation.
The following chart shows some basic data for the company:Hourly market rate for staff (the price the company would have to pay from an outsidecontractor for staff services)$100Average hourly cost rate for staff (the average price the company pays to its staff)$50Number of paychecks issued by Audit Division110Number of paychecks issued by Tax Division340Total expense for Payroll Office$31,500Amount of assets invested in Audit Division by BOR CPAs, Inc.$10,000,000Amount of assets invested in Tax Division by BOR CPAs, Inc.$5,000,000PayrollMr. Bailey would...
Your division is considering two projects. Its WACC is 10%, and the projects’ after-tax cash flows...
Your division is considering two projects. Its WACC is 10%, and the projects’ after-tax cash flows (in millions of dollars) would be as follows: Time 0 1 2 3 4 Project A -$30 $5 $10 $15 $20 Project B -$30 $20 $10 $8 $6 e) The crossover rate is 13.5252%. Explain what this rate is and how it affects the choice between mutually exclusive projects. f) Define the MIRR. What’s the difference between the IRR and the MIRR, and which...
Your division is considering two projects. Your division’s WACC is 10%, and the projects’ after-tax cash...
Your division is considering two projects. Your division’s WACC is 10%, and the projects’ after-tax cash flows (in millions of dollars) would be as follows: (Time Period is in terms of years.) Please keep two decimals for your results, i.e., 4.55 years, 3.09%, $98.98, etc. Time 0. 1.    2. 3. 4 Project A. -1,000. 100. 300. 500. 600 Project B. -1,000. 600. 600. 200. 100 Calculate the Discounted Payback Period of Project A: (14’) Project A Time Period: 0...
Your division is considering two projects. Your division’s WACC is 10%, and the projects’ after-tax cash...
Your division is considering two projects. Your division’s WACC is 10%, and the projects’ after-tax cash flows (in millions of dollars) would be as follows: (Time Period is in terms of years.) Please keep two decimals for your results, i.e., 4.55 years, 3.09%, $98.98, etc. Time 0. 1. 2. 3 . 4 Project A. -1,000. 100. 300. 500. 600 Project B. -1,000. 600. 600. 200. 100 Calculate the Discounted Payback Period of Project A: (14’) Project A Time Period: 0...
Your division is considering two projects. Its WACC is 10%, and the projects’ after-tax cash flows...
Your division is considering two projects. Its WACC is 10%, and the projects’ after-tax cash flows (in millions of dollars) would be as follows: Time 0 1 2 3 4 Project A -$30 $5 $10 $15 $20 Project B -$30 $20 $10 $8 $6 a) Calculate the projects’ NPVs, IRRs, MIRRs, regular paybacks, and discounted paybacks. b) If the two projects are independent, which project(s) should be chosen? c) If the two projects are mutually exclusive and the WACC is...
From the following information calculate taxable income and tax liability of Mr. Zawad for the income...
From the following information calculate taxable income and tax liability of Mr. Zawad for the income year ended 30th June, 2018. Basic pay Tk. 20,000 per month; House rent allowance Tk. 8000 per month; Entertainment allowance Tk. 6000 per quarter; He contributed 10% of basic salary in a recognized provident fund and his employer contributed half the amount in the fund; He contributed Tk. 5000 as the said fund as interest for the year @ 14.5%; Two festival bonuses, One...
What are some tax implications that should be considered when a company is considering a merger...
What are some tax implications that should be considered when a company is considering a merger or acquisition?
discuss ways the U.S. could apply some lessons learned from other countries to assist private business...
discuss ways the U.S. could apply some lessons learned from other countries to assist private business in the conduct of international trade.
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT