Question

In: Accounting

Jenny is the president of the West division of Courland Inc. In December she reviews the...

Jenny is the president of the West division of Courland Inc. In December she reviews the division’s projected accounting statements for the year. If she does nothing, she expects the division to have $5 million in revenue, $2.4 million in variable costs, and $1.6 million in fixed costs, on volume of 100,000 units. The division has $6 million in assets. Courland has a cost of capital of 12%.

a) Calculate the projected value of the West division’s ROI and RI.

b) Jenny will receive a $100,000 bonus if she can achieve an ROI of 18%. Clearly, she would like to do that. She considers the following schemes to earn the bonus. Answer the question provided for each of these schemes.

I) West division could ship a lot of extra product to customers at year-end (called channel stuffing). Assume the extra products sell at the typical price and have the typical variable cost. How many extra units would West division need to sell to reach the ROI target?

II) West division could defer some of its costs (such as maintenance) until next year. This would decrease fixed costs this year. How much fixed cost would need to be deferred to reach the ROI target?

III) West division could hide some of its assets from the year-end balance sheet. There are several ways to do that (e.g., repurchase agreements, special purpose entities, or early pay down of operating liabilities). How much assets would need to be hidden to reach the ROI target?

Solutions

Expert Solution

Solution a:

Projected operating income = Projected revenue - variable expenses - fixed expenses = $5,000,000 - $2,400,000 - $1,600,000 = $1,000,000

Invested Assets = $6,000,000

Projected ROI = Opearating income / Operating assets = $1,000,000 / $6,000,000 = 16.67%

Minimum required return = $6,000,000*12% = $720,000

Residual Income = $1,000,000 - $720,000 = $280,000

Solution b-I:

Required net income to achieve 18% ROI = $6,000,000 * 18% = $1,080,000

Project net income = $1,000,000

Additional net income required = $1,080,000 - $1,000,000 = $80,000

Current selling price per unit = $5,000,000 / 1000000 = $50 per unit

Variable cost per unit = $2,400,000/100000 = $24 per unit

Contribution margin per unit =$50 - $24 = $26 per unit

Extra unit required to be sell to acheive 18% ROI = Required additional income / contribution margin per unit

= $80,000/$26 = 3077 units

Solution b-II:

Additional income required to achieve desired ROI = $80,000

Therefore $80,000 of fixed cost should be deferred to reach ROI target.

Solution b-III:

Existing income = $1,000,000

Required operating assets to show ROI of 18% = $1,000,000/18% = $5,555,556

Assets need to be hidden to reach ROI target = $6,000,000 - $5,555,556 = $444,444


Related Solutions

Johnny C. has two divisions. East division sells a component (L689) to West division. West then...
Johnny C. has two divisions. East division sells a component (L689) to West division. West then assembles a product, CAGE, using L689 and sells it to customers. East division incurs $50 of variable cost per unit of L689 and allocates $80 of fixed cost to each unit. East’s factory has limited space, so every unit of L689 it produces means one less unit of L690 is made. While L689 is only sold to West division, East division sells L690 to...
West Company operates two divisions (Division A and Division B). TOTAL company sales = $500,000. Division...
West Company operates two divisions (Division A and Division B). TOTAL company sales = $500,000. Division A sales represent 40% of the total. Also, Division B reports the following information: Contribution margin = 45.0%; Traceable AND controllable fixed expenses = $68,000; and segment margin = 8.0%. Required: Compute Traceable NOT Controllable fixed expenses for Division B
- On December 31, 2018, State Construction Inc. signs a contract with the state of West...
- On December 31, 2018, State Construction Inc. signs a contract with the state of West Virginia Department of Transportation to manufacture a bridge over the New River. State Construction anticipates the construction will take three years. The company’s accountants provide the following contract details relating to the project: Contract price $520 million Estimated construction costs $400 million Estimated total profit $120 million During the three-year construction period, State Construction incurred costs as follows: 2019 $ 40 million 2020 $240...
Jenny Craig. has 2 branches--East and West branches. The company's fixed costs that are traceable to...
Jenny Craig. has 2 branches--East and West branches. The company's fixed costs that are traceable to the East branch is $175,000, while fixed costs that are traceable to the West branch is $180,000. The East branch is further divided into two segments based on the customer types: the local and the nonlocal. Traceable fixed cost for the local is $68,250, and traceable fixed cost for the nonlocal is $31,200. Q) How much is the common fixed costs of the two...
The Jenny Inc. stock sells for $50, and last year’s dividend was $2.10. Jenny also has...
The Jenny Inc. stock sells for $50, and last year’s dividend was $2.10. Jenny also has $100 par preferred stock with a 3.30% dividend, and new preferred stock could be sold at a price of $31.25 per share, with a flotation cost of 4%. It is projected that the common stock dividend will grow at 7% a year. The firm can issue new 10 year at par bonds with coupon rate of 10%, and its marginal tax rate is 35%....
Question#1 On December 31, 2014, State Construction Inc. signs a contract with the state of West...
Question#1 On December 31, 2014, State Construction Inc. signs a contract with the state of West Virginia Department of Transportation to manufacture a bridge over the New River. State Construction anticipates the construction will take three years. The company’s accountants provide the following contact details relating to the project: Contract price $520 million Estimated construction costs $400 million Estimated total profit $120 million During the three-year construction period, State Construction incurred costs as follows: 2015 $ 40 million 2016 $240...
Brenda Sells sent the tax return that she prepared for the president of Purple Industries, Inc.,...
Brenda Sells sent the tax return that she prepared for the president of Purple Industries, Inc., Harry Kohn, to Vincent Dim, the manager of the tax department at her accounting firm. Dim asked Sells to come to his office at 9 a.m. on Friday, April 12, 2016. Sells was not sure why Dim wanted to speak to her. The only reason she could come up with was the tax return for Kohn. “Brenda, come in,” Vincent said. “Thank you, Vincent,”...
Brenda Sells sent the tax return that she prepared for the president of Purple Industries, Inc.,...
Brenda Sells sent the tax return that she prepared for the president of Purple Industries, Inc., Harry Kohn, to Vincent Dim, the manager of the tax department at her accounting firm. Dim asked Sells to come to his office at 9 a.m. on Friday, April 12, 2016. Sells was not sure why Dim wanted to speak to her. The only reason she could come up with was the tax return for Kohn. “Brenda, come in,” Vincent said. “Thank you, Vincent,”...
A football team has 20 teams, with half of them in the West division and the...
A football team has 20 teams, with half of them in the West division and the other half in the East division. 8 top teams advance to a playoff at the end of a season. a. How many ways can the top 8 teams be chosen if they can be from any division? b. How many ways can the top 8 teams be chosen if each division must chose 4 teams?
For each of the Indicators (4.1–4.8) explain how Jenny can ensure she is upholding the practice...
For each of the Indicators (4.1–4.8) explain how Jenny can ensure she is upholding the practice guidelines. Case study 2 Susannah’s husband Andrew has found out that Joe has been offering lifts to Susannah and the children. He has made a formal complaint to Joe’s supervisor, Betsy. He has threatened to stop his wife and children attending the agency if Joe continues to work with Susannah and has requested a female worker to support his family. Susannah has requested a...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT