Question

In: Accounting

The contribution format income statement for Huerra Company for last year is given below: Total Unit...

The contribution format income statement for Huerra Company for last year is given below:

Total Unit
Sales $ 1,000,000 $ 50.00
Variable expenses 600,000 30.00
Contribution margin 400,000 20.00
Fixed expenses 324,000 16.20
Net operating income 76,000 3.80
Income taxes @ 40% 30,400 1.52
Net income $ 45,600 $ 2.28


The company had average operating assets of $505,000 during the year.


Required:

1. Compute the company’s return on investment (ROI) for the period using the ROI formula stated in terms of margin and turnover. (Round your intermediate calculations and final answer to 2 decimal places.)


For each of the following questions, indicate whether the margin and turnover will increase, decrease, or remain unchanged as a result of the events described, and then compute the new ROI figure. Consider each question separately, starting in each case from the data used to compute the original ROI in (1) above.

2. Using Lean Production, the company is able to reduce the average level of inventory by $97,000. (The released funds are used to pay off short-term creditors.) (Round your answers to 2 decimal places.)

3. The company achieves a cost savings of $7,000 per year by using less costly materials. (Round your answers to 2 decimal places.)


4. The company issues bonds and uses the proceeds to purchase $127,000 in machinery and equipment at the beginning of the period. Interest on the bonds is $12,000 per year. Sales remain unchanged. The new, more efficient equipment reduces production costs by $5,000 per year. (Round your answers to 2 decimal places.)


5. Sales are increased by 20%; operating assets remain unchanged. (Round your answers to 2 decimal places.)


6. Obsolete inventory carried on the books at a cost of $20,000 is scrapped and written off as a loss. (Round your answers to 2 decimal places.)


7. The company uses $183,000 of cash (received on accounts receivable) to repurchase and retire some of its common stock. (Round your answers to 2 decimal places.)

Solutions

Expert Solution

the formula used

Margin = net operating income / sales

turnover =sales / average operating assets

return on investment = margin * turnover

(1) Present status

ROI
Net operating Income $76,000
Sales $1,000,000
Average operating asssets $505,000
margin 7.6%
Turnover 1.98
ROI 15.05%

(2) change in inventory by $97,000

ROI
Net operating Income $76,000
Sales $1,000,000
Average operating asssets $408,000
margin 7.6%
Turnover 2.45
ROI 18.62%

(3) cost savings of $7000 per year by using less costly material

ROI
Net operating Income $83,000
Sales $1,000,000
Average operating asssets $505,000
margin 8.3%
Turnover 1.98
ROI 16.43%

(4) issue of bonds for machinery and equipment

ROI
Net operating Income $81,000
Sales $1,000,000
Average operating asssets $632,000
margin 8.1%
Turnover 1.58
ROI 12.80%

(5) Increase in sale by 20%

ROI
Net operating Income $156,000
Sales $1,200,000
Average operating asssets $505,000
margin 13%
Turnover 2.38
ROI 30.94%

(6) Obsolete inventory scrapped at $20,000

ROI
Net operating Income $56,000
Sales $1,000,000
Average operating asssets $485,000
margin 5.6%
Turnover 2.06
ROI 11.54%

(7) cash received from accounts receivable used to retire common stock for $183,000

ROI
Net operating Income $76,000
Sales $1,000,000
Average operating asssets $322,000
margin 7.6%
Turnover 3.11
ROI 23.64%

Related Solutions

The contribution format income statement for Huerra Company for last year is given below: Total Unit...
The contribution format income statement for Huerra Company for last year is given below: Total Unit Sales $ 996,000 $ 49.80 Variable expenses 597,600 29.88 Contribution margin 398,400 19.92 Fixed expenses 316,400 15.82 Net operating income 82,000 4.10 Income taxes @ 40% 32,800 1.64 Net income $ 49,200 $ 2.46 The company had average operating assets of $502,000 during the year. Required: 1. Compute the company’s return on investment (ROI) for the period using the ROI formula stated in terms...
The contribution format income statement for Huerra Company for last year is given below: Total Unit...
The contribution format income statement for Huerra Company for last year is given below: Total Unit Sales $ 4,000,000 $ 80.00 Variable expenses 2,800,000 56.00 Contribution margin 1,200,000 24.00 Fixed expenses 840,000 16.80 Net operating income 360,000 7.20 Income taxes @ 30% 108,000 2.16 Net income $ 252,000 $ 5.04 The company had average operating assets of $2,000,000 during the year. Required: 1. Compute the company’s return on investment (ROI) for the period using the ROI formula stated in terms...
The contribution format income statement for Huerra Company for last year is given below: Total Unit...
The contribution format income statement for Huerra Company for last year is given below: Total Unit Sales $ 1,002,000 $ 50.10 Variable expenses 601,200 30.06 Contribution margin 400,800 20.04 Fixed expenses 320,800 16.04 Net operating income 80,000 4.00 Income taxes @ 40% 32,000 1.60 Net income $ 48,000 $ 2.40 The company had average operating assets of $502,000 during the year. Required: 1. Compute the company’s return on investment (ROI) for the period using the ROI formula stated in terms...
The contribution format income statement for Huerra Company for last year is given below: Total Unit...
The contribution format income statement for Huerra Company for last year is given below: Total Unit Sales $ 998,000 $ 49.90 Variable expenses 598,800 29.94 Contribution margin 399,200 19.96 Fixed expenses 321,200 16.06 Net operating income 78,000 3.90 Income taxes @ 40% 31,200 1.56 Net income $ 46,800 $ 2.34 The company had average operating assets of $493,000 during the year. Required: 1. Compute the company’s return on investment (ROI) for the period using the ROI formula stated in terms...
The contribution format income statement for Huerra Company for last year is given below: Total Unit...
The contribution format income statement for Huerra Company for last year is given below: Total Unit Sales $ 998,000 $ 49.90 Variable expenses 598,800 29.94 Contribution margin 399,200 19.96 Fixed expenses 321,200 16.06 Net operating income 78,000 3.90 Income taxes @ 40% 31,200 1.56 Net income $ 46,800 $ 2.34 The company had average operating assets of $507,000 during the year. Required: 1. Compute the company’s return on investment (ROI) for the period using the ROI formula stated in terms...
The contribution format income statement for Huerra Company for last year is given below: Total Unit...
The contribution format income statement for Huerra Company for last year is given below: Total Unit Sales $ 1,000,000 $ 50.00 Variable expenses 600,000 30.00 Contribution margin 400,000 20.00 Fixed expenses 322,000 16.10 Net operating income 78,000 3.90 Income taxes @ 40% 31,200 1.56 Net income $ 46,800 $ 2.34 The company had average operating assets of $491,000 during the year. Required: 1. Compute the company’s return on investment (ROI) for the period using the ROI formula stated in terms...
The contribution format income statement for Huerra Company for last year is given below: Total Unit...
The contribution format income statement for Huerra Company for last year is given below: Total Unit Sales $ 998,000 $ 49.90 Variable expenses 598,800 29.94 Contribution margin 399,200 19.96 Fixed expenses 321,200 16.06 Net operating income 78,000 3.90 Income taxes @ 40% 31,200 1.56 Net income $ 46,800 $ 2.34 The company had average operating assets of $499,000 during the year. Required: 1. Compute the company’s return on investment (ROI) for the period using the ROI formula stated in terms...
The contribution format income statement for Huerra Company for last year is given below: Total Unit...
The contribution format income statement for Huerra Company for last year is given below: Total Unit Sales $ 1,008,000 $ 50.40 Variable expenses 604,800 30.24 Contribution margin 403,200 20.16 Fixed expenses 323,200 16.16 Net operating income 80,000 4.00 Income taxes @ 40% 32,000 1.60 Net income $ 48,000 $ 2.40 The company had average operating assets of $495,000 during the year. Required: 1. Compute the company’s return on investment (ROI) for the period using the ROI formula stated in terms...
The contribution format income statement for Huerra Company for last year is given below: Total Unit...
The contribution format income statement for Huerra Company for last year is given below: Total Unit Sales $ 1,008,000 $ 50.40 Variable expenses 604,800 30.24 Contribution margin 403,200 20.16 Fixed expenses 327,200 16.36 Net operating income 76,000 3.80 Income taxes @ 40% 30,400 1.52 Net income $ 45,600 $ 2.28 The company had average operating assets of $504,000 during the year. Required: 1. Compute the company’s return on investment (ROI) for the period using the ROI formula stated in terms...
The contribution format income statement for Huerra Company for last year is given below: Total Unit...
The contribution format income statement for Huerra Company for last year is given below: Total Unit Sales $ 1,000,000 $ 50.00 Variable expenses 600,000 30.00 Contribution margin 400,000 20.00 Fixed expenses 320,000 16.00 Net operating income 80,000 4.00 Income taxes @ 40% 32,000 1.60 Net income $ 48,000 $ 2.40 The company had average operating assets of $495,000 during the year. Required: 1. Compute the company’s return on investment (ROI) for the period using the ROI formula stated in terms...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT