Knitpix Products is a division of Parker Textiles Inc. During the coming year, it expects to earn income of $310,000 based on sales of $3.45 million. Without any new investments, the division will have average operating assets of $3 million. The division is considering a capital investment project—adding knitting machines to produce gaiters—that requires an additional investment of $600,000 and increases net income by $57,500 (sales would increase by $575,000). If made, the investment would increase beginning operating assets by $600,000 and ending operating assets by $400,000. Assume that the actual cost of capital for the company is 7%. (Note: Round all answers to four decimal places.)
Required:
- 1. Compute the ROI for the division without the investment.
- 2. Compute the margin and turnover ratios without the investment. Show that the product of the margin and turnover ratios equals the ROI computed in Requirement 1.
- 3. CONCEPTUAL CONNECTION Compute the ROI for the division with the new investment. Do you think the divisional manager will approve the investment?
- 4. CONCEPTUAL CONNECTION Compute the margin and turnover ratios for the division with the new investment. How do these compare with the old ratios?
- 5. CONCEPTUAL CONNECTION Compute the EVA of the division with and without the investment. Should the manager decide to make the knitting machine investment?
1.
Calculate ROI for the division without investment.
Answer to Problem 43P
The percentage of ROI is 0.1033 or 10.33%.
Explanation of Solution
Return on Investment (ROI):
Return on investment can be defined as the amount of profit earned by the company on per dollar of investment. It can be computed by dividing operating income by the average operating assets.
Use the following formula to calculate ROI for division without investment:
Substitute $310,000 for operating income and $3,000,000 for average operating assets in the above formula.
Therefore, the percentage of ROI is 0.1033 or 10.33%.
2.
Calculate margin and turnover ratios without investment. Also, describe the product of margin and turnover is equal to the ROI computed.
Answer to Problem 43P
The margin and turnover without investment is 8.99% and 1.15 respectively.
Explanation of Solution
Margin:
The Proportion of operating income to the amount of sales revenue is known as margin. It represents the proportion of sales revenue left, to cover taxes, interest, and profit.
Turnover:
Turnover can be defined as the amount of dollar sales earned by the company from investing every dollar in the operating assets. It is computed by dividing the amount of sales by the average operating assets.
Use the following formula to calculate the margin without investment:
Substitute $310,000 for operating income and $3,450,000 for sales in the above formula.
Therefore, the percentage of margin is 0.0899 or 8.99% of sales.
Use the following formula to calculate the turnover without investment:
Substitute $3,450,000 for sales and $3,000,000 for average operating assets in the above formula.
Therefore, the turnover is 1.15.
Use the formula to calculate ROI by multiplying turnover and margin:
Substitute 8.99% for margin and 1.15 for turnover in the above formula.
Therefore, the ROI is 10.33%. It is confirmed that product of margin and turnover is ROI, same as proportion of operating income to average operating assets.
3.
Calculate ROI with new investment. Also, describe whether the manager should approve the investment.
Answer to Problem 43P
The percentage of ROI is 0.105 or 10.5%.
Explanation of Solution
Use the following formula to calculate ROI for division with investment:
Substitute $367,500 for operating income and $3,500,000 for average operating assets in the above formula.
Therefore, the percentage of ROI is 0.105 or 10.5%.
Manager should approve the investment as ROI with investment of 10.5% is slightly higher than ROI without investment, which is 10.33%.
Working Notes:
1. Calculation of operating income:
Hence, the operating income with investment is $367,500.
2. First, calculate average assets of investment in order to calculate overall average assets:
Hence, the average asset of investment is $500,000.
Now, calculate the overall average assets:
Hence, the average asset with investment is $3,500,000.
4.
Calculate margin and turnover ratios with new investment.
Answer to Problem 43P
The margin and turnover with new investment is 9.13% and 1.15 respectively.
Explanation of Solution
Use the following formula to calculate the margin with new investment:
Substitute $367,500 for operating income and $4,025,000 for sales in the above formula.
Therefore, the percentage of margin is 0.0913 or 9.13% of sales.
Use the following formula to calculate the turnover with new investment:
Substitute $4,025,000 for sales and $3,500,000 for average operating assets in the above formula.
Therefore, the turnover is 1.15.
There is an increase in the margin while considering the new investment whereas, the turnover remains the same.
Working Note:
3. Calculation of sales with new investment:
Hence, the amount of sales with new investment is $4,025,000.
5.
Calculate EVA with and without the division. Describe whether the manager should make the knitting machine investment.
Answer to Problem 43P
The amount of EVA with and without investment is $122,500 and $100,000 respectively.
Explanation of Solution
Economic Value Added (EVA):
Economic value added can be evaluated by deducting the dollar amount of capital employed from the operating income after tax. The dollar amount of capital employed can be calculated by multiplying the capital employed by the percentage of the cost of capital.
Use the following formula to calculate the economic value added without investment:
Substitute $310,000 for after-tax operating income, $3,000,000 for total capital employed and 7% for the actual percentage of the cost of capital in the above formula.
Therefore, the amount of EVA without investment is $100,000. In this case, the operating income will be considered as after-tax operating income and average operating assets as total capital employed.
Use the following formula to calculate the economic value added with new investment:
Substitute $367,500 for after-tax operating income, $3,500,000 for total capital employed and 7% for the actual percentage of the cost of capital in the above formula.
Therefore, the amount of EVA with new investment is $122,500.
As the amount of economic value added increases with new investment, the manager should invest in the knitting machine.
Working Notes:
4. Calculation of after-tax operating income:
Hence, the after-tax operating income with investment is $367,500.
5. First, calculate average assets of investment in order to calculate total capital employed:
Hence, the average asset of investment is $500,000.
Now, calculate the total capital employed:
Hence, the total capital employed with investment is $3,500,000.
Want to see more full solutions like this?
Chapter 11 Solutions
Managerial Accounting: The Cornerstone of Business Decision-Making
- Average rate of returnnew product Hana Inc. is considering an investment in new equipment that will be used to manufacture a smart-phone. The phone is expected to generate additional annual sales of 10,000 units at 300 per unit. The equipment has a cost of 4,500,000, residual value of 500,000, and a 10-year life. The equipment can only be used to manufacture the phone. The cost to manufacture the phone follows: Determine the average rate of return on the equipment.arrow_forwardNet Present Value Analysis and Simple Rate of Return Derrick Iverson is a divisional manager for Holston Company. His annual pay raises are largely determined by his division’s return on investment (ROI), which has been above 20% each of the last three years. Derrick is considering a capital budgeting project that would require a $3,000,000 investment in equipment with a useful life of five years and no salvage value. Holston Company’s discount rate is 15%. The project would provide net operating income each year for five years as follows: Required: 1. Compute the project’s net present value. 2. Compute the project’s simple rate of return. 3. Would the company want Derrick to pursue this investment opportunity? Would Derrick be inclined to pursue this investment opportunity? Explain.arrow_forwardInformation: Revenues = Estimated at $1,000,000 for the upcoming year and anticipated to grow by 5% per year with different marketing tactics will employ. Expenses = $1,000,000 for the upcoming year and anticipated to decline to 95% of revenues each year thereafter as a result of the various cost efficiencies Struggle would put in place. Questions: XYZ is contemplating either the outright purchase today or a lease of a major piece of machinery and wants you to recommend which would be preferable – lease or buy. The following are the terms associated with each option: Purchase Price Option = $1,000,000 Incremental Borrowing Rate = 5% Estimated Life of Asset = 15 Years Lease Payments = $90,000/year for 15 Years with $1 Purchase Option at end of lease.arrow_forward
- Average Rate of Return-Cost Savings Maul Fabricators Inc. is considering an investment in equipment that will replace direct labor. The equipment has a cost of $119,000 with a $10,000 residual value and a five-year life. The equipment will replace one employee who has an average wage of $40,445 per year. In addition, the equipment will have operating and energy costs of $11,550 per year. Determine the average rate of return on the equipment, giving effect to straight-line depreciation on the investment. If required, round to the nearest whole percent. %arrow_forwardA manufacturing company is considerign the purchase of new machinery to increase its production capacity. The company has identified a new machine that costs $500,000 and is expected to increase production by 20%. The company expects to sell the additional products for $600,000, resulting in a net profit of $100,000. The company can finance the purchase through a bank loan with an interest rate of 5% over a five year term. What is the expected return on investment (ROI) for the purchase of the new machinery 5% 10% 20% 25%arrow_forwardAverage rate of return - cost savings Maui Fabricators Inc. is considering an investment in equipment that will replace direct labor. The equipment has a cost of $125,000 with a $15,000 residual value and an eight year life. The equipment will replace one employee who has an average wage of $28,000 per year. In addition, the equipment will have operating and energy costs of $5,150 per year. Determine the average rate of return on the equipment, giving effect to straight line depreciation on the investment.arrow_forward
- Database Systems is considering expansion into a new product line. Assets to support expansion will cost $380,000. It is estimated that Database can generate $1,390,000 in annual sales, with an 6 percent profit margin. What would net income and return on assets (investment) be for the year?arrow_forwardAverage Rate of Return-Cost Savings Maui Fabricators Inc. is considering an investment in equipment that will replace direct labor. The equipment has a cost of $83,000 with a $7,000 residual value and a five-year life. The equipment will replace one employee who has an average wage of $32,260 per year. In addition, the equipment will have operating and energy costs of $8,060 per year. Determine the average rate of return on the equipment, giving effect to straight-line depreciation on the investment. If required, round to the nearest whole percent. %arrow_forwardAverage Rate of Return—New Product Hana Inc. is considering an investment in new equipment that will be used to manufacture a smartphone. The phone is expected to generate additional annual sales of 10,000 units at $300 per unit. The equipment has a cost of $4,500,000, residual value of $500,000, and a 10-year life. The equipment can only be used to manufacture the phone. The cost to manufacture the phone follows: Cost per unit: Direct labor $ 18.00 Direct materials 90.00 Factory overhead (including depreciation) 112.00 Total cost per unit $220.00 Determine the average rate of return on the equipment.fill in the blank 1 %arrow_forward
- WJW Ceramic Products Inc. leases plant facilities in which firebrick are manufactured. Because of rising demand, WJW could increase sales by investing in new equipment to expand output. The selling price of $2.50 per brick will remain unchanged if output and sales increase. Based on an engineering and cost estimates, the accounting department provides managers with the following forecast estimates based on an annual increased output of 400,000 bricks: Cost of new equipment having an expected life of five years $500,000 Equipment installation cost $20,000 Expected salvage value $75,000 Additional annual utility expenses $40,000 Additional annual labor costs $160,000 Additional annual cost for raw material $400,000 CCA 30% (50% rule applicable) of depreciation will be used, and taxes are paid at a rate of 40%. WJW policy is not to invest capital in projects earning less than 20% rate of return. SHOULD THE PROPOSED EXPANSION BE UNDERTAKEN?arrow_forwardAylmer-in-You (AIY) Inc. projects unit sales for a new opera tenor emulation implant as follows: Year Unit Sales 1 109,000 2 125,000 3 136,000 4 158,000 5 97,000 Production of the implants will require $812,000 in net working capital to start and additional net working capital investments each year equal to 20% of the projected sales increase for the following year. (Because sales are expected to fall in Year 5, there is no NWC cash flow occurring for Year 4.) Total fixed costs are $194,000 per year, variable production costs are $290 per unit, and the units are priced at $400 each. The equipment needed to begin production has an installed cost of $21.5 million. Because the implants are intended for professional singers, this equipment is considered industrial machinery and thus falls into Class 8 for tax purposes (20%). In five years, this equipment can be sold for about 25% of its acquisition cost. AIY is in the 40% marginal tax bracket and has a required…arrow_forwardBeacon Company is considering automating its production facility. The initial investment in automation would be $6.46 million, and the equipment has a useful life of 5 years with a residual value of $1,060,000. The company will use straight-line depreciation. Beacon could expect a production increase of 43,000 units per year and a reduction of 20 percent in the labor cost per unit. Production and sales volume Sales revenue Variable costs Direct materials Direct labor Variable manufacturing overhead Total variable manufacturing costs Contribution margin Fixed manufacturing costs Net operating income. Per Unit $ 98 Net present value $18 25 11 54 $44 Current (no automation) 76,000 units Total $ ? ? $1,220,000 ? Proposed (automation) 119,000 units Per Unit $98 $18 ? 11 ? $49 Total $? ? $ 2,190,000 ? Check my we 5. Recalculate the NPV using a 10 percent discount rate. (Future Value of $1, Present Value of $1, Future Value Annuity of $1, Present Value Annuity of $1.) (Use appropriate…arrow_forward
- Managerial Accounting: The Cornerstone of Busines...AccountingISBN:9781337115773Author:Maryanne M. Mowen, Don R. Hansen, Dan L. HeitgerPublisher:Cengage LearningCornerstones of Cost Management (Cornerstones Ser...AccountingISBN:9781305970663Author:Don R. Hansen, Maryanne M. MowenPublisher:Cengage LearningEBK CONTEMPORARY FINANCIAL MANAGEMENTFinanceISBN:9781337514835Author:MOYERPublisher:CENGAGE LEARNING - CONSIGNMENT
- Managerial AccountingAccountingISBN:9781337912020Author:Carl Warren, Ph.d. Cma William B. TaylerPublisher:South-Western College PubSurvey of Accounting (Accounting I)AccountingISBN:9781305961883Author:Carl WarrenPublisher:Cengage Learning