The contribution format income statement for Huerra Company forlast 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 $493,000 during theyear.
Required:
1. Compute the company’s return on investment (ROI) for theperiod using the ROI formula stated in terms of margin andturnover.
| | Margin | 4.94 | % | Turnover | 197.62 | | ROI | 9.76 | % |
|
For each of the following questions, indicate whether the marginand turnover will increase, decrease, or remain unchanged as aresult of the events described, and then compute the new ROIfigure. Consider each question separately, starting in each casefrom the data used to compute the original ROI in (1) above.
2. Using Lean Production, the company is able to reduce theaverage level of inventory by $91,000. (The released funds are usedto pay off short-term creditors.)
|
| | | | Effect | Margin | 4.94 | % | Unchanged | Turnover | 244.72 | | Increase | ROI | 12.09 | % | Increase |
|
3. The company achieves a cost savings of $11,000 per year byusing less costly materials.
|
| | | | Effect | Margin | 6.24 | % | Increase | Turnover | 197.62 | | Decrease | ROI | 12.34 | % | Increase |
|
3a. The company issues bonds and uses the proceeds to purchasemachinery and equipment that increases average operating assets by$126,000. Interest on the bonds is $14,000 per year. Sales remainunchanged. The new, more efficient equipment reduces productioncosts by $4,000 per year.
|
| | | | Effect | Margin | 8.94 | % | Increase | Turnover | 1.58 | | Decrease | ROI | 14.15 | % | Decrease |
|