Question

In: Accounting

The Crunchy Granola Company is a diversified food company that specializes in all natural foods. The...

The Crunchy Granola Company is a diversified food company that specializes in all natural foods. The company has three operating divisions organized as investment centers. Condensed data taken from the records of the three divisions for the year ended June 30, 20Y7, are as follows:

Cereal Division Snack Cake Division Retail Bakeries Division
Sales $25,000,000 $8,120,000 $9,750,000
Cost of goods sold 16,620,000 5,555,000 6,720,000
Operating expenses 7,130,000 1,915,400 2,542,500
Invested assets 7,142,857 2,030,000 3,250,000

The management of The Crunchy Granola Company is evaluating each division as a basis for planning a future expansion of operations.

Required:
1. Prepare condensed divisional income statements for the three divisions, assuming that there were no service department charges.
2. Using the DuPont formula for return on investment, compute the profit margin, investment turnover, and return on investment for each division. If required, round your final answers to one decimal place.
3. If available funds permit the expansion of operations of only one division, which of the divisions would you recommend for expansion, based on parts (1) and (2)?

Divisional Income Statements

1. Prepare condensed divisional income statements for the three divisions, assuming that there were no service department charges.

The Crunchy Granola Company

Divisional Income Statements

For the Year Ended June 30, 20Y7

1

Cereal Division

Snack Cake Division

Retail Bakeries Division

2

Sales

3

Cost of goods sold

4

Gross profit

5

Operating expenses

6

Income from operations

Final Questions

2. Using the DuPont formula for return on investment, compute the profit margin, investment turnover, and return on investment for each division. If required, round your final answers to one decimal place.

Division Profit Margin Investment Turnover ROI
Cereal % %
Snack Cake % %
Retail Bakeries % %

3. If available funds permit the expansion of operations of only one division, which of the divisions would you recommend for expansion, based on parts (1) and (2)?

Snack Cake

Retail Bakeries

Cereal

Solutions

Expert Solution

(1) Condensed divisional income statements

Cereal Division

Snack Cake Division

Retail Bakeries Division

Sales

25,000,000

8,120,000

9,750,000

Cost of goods sold

16,620,000

5,555,000

6,720,000

Gross profit

8,380,000

2,565,000

3,030,000

Operating expenses

7,130,000

1,915,400

2,542,500

Income from operations

1,250,000

649,600

487,500

(2) Profit margin, investment turnover, and return on investment for each division

Division

Profit Margin

Investment Turnover

ROI

Cereal   

5%

3.5

17.5%

Snack Cake

8%

4

32%

Retail Bakeries    

5%

3

15%

Profit Margin = [ Net Operating Income / Sales ] x 100

Cereal                   = [ $12,50,000 / 2,50,00,000 ] x 100 = 5%         

Snack Cake           = [ $649,600 / 81,20,000 ] x 100 = 8%     

Retail Bakeries     = [ $487,500 / 97,50,000 ] x 100 = 5%

Investment Turnover = Sales / Invested Assets

Cereal                   = $2,50,00,000 / 71,42,857 = 3.5

Snack Cake           = $81,20,000 / 20,30,000 = 4

Retail Bakeries     = $97,50,000 / 32,50,000 = 3

ROI = Profit Margin x Investment Turnover

(3)We would recommend Retail Bakeries for expansion, since the Return on Investment (ROI) is low in the case of Retail Bakeries while comparing with the other two investment options. It has a ROI of 15% while Cereal Division and Snack Cake division has a ROI of 17.5% and 32% ROI respectively


Related Solutions

The Crunchy Granola Company is a diversified food company that specializes in all natural foods. The...
The Crunchy Granola Company is a diversified food company that specializes in all natural foods. The company has three operating divisions organized as investment centers. Condensed data taken from the records of the three divisions for the year ended June 30, 20Y7, are as follows: Cereal Division Snack Cake Division Retail Bakeries Division Sales $25,000,000 $8,000,000 $9,750,000 Cost of goods sold 16,670,000 5,575,000 6,795,000 Operating expenses 7,330,000 1,945,000 2,272,500 Invested assets 10,000,000 4,000,000 6,500,000 The management of The Crunchy Granola...
The Crunchy Granola Company is a diversified food company that specializes in all natural foods. The...
The Crunchy Granola Company is a diversified food company that specializes in all natural foods. The company has three operating divisions organized as investment centers. Condensed data taken from the records of the three divisions for the year ended June 30, 20Y7, are as follows: Cereal Division Snack Cake Division Retail Bakeries Division Sales $27,100,000 $8,040,000 $9,750,000 Cost of goods sold 16,690,000 5,575,000 6,710,000 Operating expenses 8,784,000 1,741,400 2,260,000 Invested assets 9,033,333 2,010,000 3,900,000 The management of The Crunchy Granola...
The Crunchy Granola Company is a diversified food company that specializes in all natural foods. The...
The Crunchy Granola Company is a diversified food company that specializes in all natural foods. The company has three operating divisions organized as investment centers. Condensed data taken from the records of the three divisions for the year ended June 30, 20Y7, are as follows: Cereal Division Snack Cake Division Retail Bakeries Division Sales $27,100,000 $8,040,000 $9,750,000 Cost of goods sold 16,690,000 5,575,000 6,710,000 Operating expenses 8,784,000 1,741,400 2,260,000 Invested assets 9,033,333 2,010,000 3,900,000 The management of The Crunchy Granola...
The Crunchy Granola Company is a diversified food company that specializes in all natural foods. The...
The Crunchy Granola Company is a diversified food company that specializes in all natural foods. The company has three operating divisions organized as investment centers. Condensed data taken from the records of the three divisions for the year ended June 30, 20Y7, are as follows: Cereal Division Snack Cake Division Retail Bakeries Division Sales $27,300,000 $8,420,000 $9,750,000 Cost of goods sold 16,660,000 5,570,000 6,735,000 Operating expenses 9,548,000 2,260,600 2,235,000 Invested assets 5,460,000 2,105,000 4,875,000 The management of The Crunchy Granola...
he Crunchy Granola Company is a diversified food company that specializes in all natural foods. The...
he Crunchy Granola Company is a diversified food company that specializes in all natural foods. The company has three operating divisions organized as investment centers. Condensed data taken from the records of the three divisions for the year ended June 30, 20Y7, are as follows: Cereal Division Snack Cake Division Retail Bakeries Division Sales $27,300,000 $8,420,000 $9,750,000 Cost of goods sold 16,660,000 5,570,000 6,735,000 Operating expenses 9,548,000 2,260,600 2,235,000 Invested assets 5,460,000 2,105,000 4,875,000 The management of The Crunchy Granola...
The Whole Life Baked Goods Company is a diversified food company that specializes in all natural...
The Whole Life Baked Goods Company is a diversified food company that specializes in all natural foods. The company has three operating divisions organized as investment centers. Condensed data taken from the records of the three divisions for the year ended June 30, 20Y7, are as follows: Cereal Division Snack Cake Division Retail Bakeries Division Sales $17,600,000 $18,000,000 $9,520,000 Cost of goods sold 10,600,000 12,550,000 6,630,000 Operating expenses 6,120,000 4,730,000 2,318,800 Invested assets 8,000,000 6,000,000 6,800,000 The management of The...
The Whole Life Baked Goods Company is a diversified food company that specializes in all natural...
The Whole Life Baked Goods Company is a diversified food company that specializes in all natural foods. The company has three operating divisions organized as investment centers. Condensed data taken from the records of the three divisions for the year ended June 30, 20Y7, are as follows: Cereal Division Snack Cake Division Retail Bakeries Division Sales $17,600,000 $18,000,000 $9,520,000 Cost of goods sold 10,600,000 12,550,000 6,630,000 Operating expenses 6,120,000 4,730,000 2,318,800 Invested assets 8,000,000 6,000,000 6,800,000 The management of The...
Healthy Eating Foods Company is a distributor of nutritious snack foods such as granola bars. On...
Healthy Eating Foods Company is a distributor of nutritious snack foods such as granola bars. On December 31, 2019, the firm’s general ledger contained the accounts and balances that follow. ACCOUNTS AND BALANCES Cash $ 30,700 Dr. Accounts Receivable 35,800 Dr. Allowance for Doubtful Accounts 480 Cr. Merchandise Inventory 86,600 Dr. Supplies 11,000 Dr. Prepaid Insurance 6,120 Dr. Office Equipment 8,500 Dr. Accum. Depreciation—Office Equipment 2,710 Cr. Warehouse Equipment 31,600 Dr. Accum. Depreciation—Warehouse Equipment 10,800 Cr. Notes Payable—Bank 35,000 Cr....
Healthy Eating Foods Company is a distributor of nutritious snack foods such as granola bars. On...
Healthy Eating Foods Company is a distributor of nutritious snack foods such as granola bars. On December 31, 2019, the firm’s general ledger contained the accounts and balances that follow. ACCOUNTS AND BALANCES Cash $ 30,600 Dr. Accounts Receivable 35,700 Dr. Allowance for Doubtful Accounts 470 Cr. Merchandise Inventory 86,500 Dr. Supplies 10,900 Dr. Prepaid Insurance 6,000 Dr. Office Equipment 9,800 Dr. Accum. Depreciation—Office Equipment 2,700 Cr. Warehouse Equipment 36,300 Dr. Accum. Depreciation—Warehouse Equipment 10,600 Cr. Notes Payable—Bank 34,500 Cr....
Healthy Eating Foods Company is a distributor of nutritious snack foods such as granola bars. On...
Healthy Eating Foods Company is a distributor of nutritious snack foods such as granola bars. On December 31, 2019, the firm’s general ledger contained the accounts and balances that follow. ACCOUNTS AND BALANCES Cash $ 30,300 Dr. Accounts Receivable 35,400 Dr. Allowance for Doubtful Accounts 440 Cr. Merchandise Inventory 86,200 Dr. Supplies 10,600 Dr. Prepaid Insurance 5,640 Dr. Office Equipment 9,700 Dr. Accum. Depreciation—Office Equipment 2,670 Cr. Warehouse Equipment 34,200 Dr. Accum. Depreciation—Warehouse Equipment 10,000 Cr. Notes Payable—Bank 33,000 Cr....
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT