Division B operating income data
Division C product data
Homework: III Requirements Few Da mpany ead the quire e $1.41 ch. Da 1. Division A of Daisy, Inc. has $4,750,000 in assets. Its yearly fixed costs are $930,500 and the variable costs of its product line are $1.40 per unit. The division's volume is currently 550,000 units. Competitors offer a similar product, at the same quality, to retailers for $3.75 each. Daisy's management team wants to earn a 8% return on investment on the division's assets. a. What is Division A's target full product cost? b. Given the division's current costs, will Division A be able to achieve its target profit? c. Assume Division A has identified ways to cut its variable costs to $1.25 per unit. What is its new target fixed cost? Will this decrease in variable costs allow the division to achieve its target profit? d. Division A is considering an aggressive advertising campaign strategy to differentiate its product from its competitors. The division does not expect volume to be affected, but it hopes to gain more control over pricing. If Division A has to spend $80,000 next year to advertise and its variable costs continue to be $1.25 per unit, what will its cost-plus price be? Do you think Division A will be able to sell its product at the cost-plus price? Why or why not? 2. The division manager of Division B received the following operating income data for the past year: (Click the icon to view the Division B operating income data.) The manager of the division is surprised that the T205 product line is not profitable. The division accountant estimates that dropping the T205 product line will decrease fixed cost of goods sold by $76,000 and decrease fixed selling and administrative expenses by $8,000. a. Prepare a differential analysis to show whether Division B should drop the T205 product line. b What is your recommendation to the manager of Division B2 Wha ess: arget Dose Print Done Print GTOUTATI whe Requirements DIVISION A will be able to sell its product at the cost-plus price? wny or wny nor? 2. The division manager of Division B received the following operating income data for the past year: (Click the icon to view the Division B operating income data.) The manager of the division is surprised that the T205 product line is not profitable. The division accountant estimates that dropping the T205 product line will decrease fixed cost of goods sold by $76,000 and decrease fixed selling and administrative expenses by $8,000. a. Prepare a differential analysis to show whether Division B should drop the T205 product line. b. What is your recommendation to the manager of Division B? 3. Division C also produces two product lines. Because the division can sell all of the product it can produce, Daisy is expanding the plant and needs to decide which product line to emphasize. To make this decision, the division accountant assembled the following data: (Click the icon to view the Division C product data.) After expansion, the factory will have a production capacity of 5,00R machine hours per month. The plant can manufacture either 30 units of K707s or 54 units of G5825 per machine hour. a. Identify the constraining factor for Division C. b. Prepare an analysis to show which product line to emphasize. 4. Division D is considering two possible expansion plans. Plan A would expand a current product line at a cost of $8,500,000. Expected annual net cash inflows are $1,625,000, with zero residual value at the end of 10 years. Under Plan B, Division D would begin producing a new product at a cost of $8,340,000. This plan is expected to generate net cash inflows of $1,080,000 per year for 10 years, the estimated useful life of the product line. Estimated residual value for Plan B is $1,300,000. Print Done GILAT ATT MO B? Do ? 5 mo Homework: Requirements ew Da mpany ad the quire $1.41 th. De TO YOUR W Wuruyor TOYOTT 3. Division C also produces two product lines. Because the division can sell all of the product it can produce, Daisy is expanding the plant and needs to decide which product line to emphasize. To make this decision, the division accountant assembled the following data: (Click the icon to view the Division C product data.) After expansion, the factory will have a production capacity of 5,000 machine hours per month. The plant can manufacture either 30 units of K707s or 54 units of G582s per machine hour. a. Identify the constraining factor for Division C. b. Prepare an analysis to show which product line to emphasize. 4. Division D is considering two possible expansion plans. Plan A would expand a current product line at a cost of $8,500,000. Expected annual net cash inflows are $1,625,000, with zero residual value at the end of 10 years. Under Plan B, Division D would begin producing a new product at a cost of $8,340,000. This plan is expected to generate net cash inflows of $2,080,000 per year for 10 years, the estimated useful life of the product line. Estimated residual value for Plan B is $1,300,000. Division D uses straight-line depreciation and requires an annual return of 10%. a. Compute the payback, the ARR, the NPV, and the profitability index for both plans. b. Compute the estimated IRR of Plan A. c. Use Excel to verify the NPV calculations in Requirement 4(a) and the actual IRR for the two plans. How does the IRR of each plan compare with the company's required rate of return? d. Division D must rank the plans and make a recommendation to Daisy's top management team for the best plan. Which expansion plan should Division D choose? Why? Wha 5: et fu se Print Done nt UUSI rie Division B of Daisy, Inc. Income Statement For the Year Ended December 31, 2018 Product Line T205 B179 Total 370,000 $ 380,000 $ 750,000 Net Sales Revenue Cost of Goods Sold: Variable 30,000 270,000 38,000 68,000 68,000 338,000 Fixed Total Cost of Goods Sold 300,000 106,000 406,000 Gross Profit 70,000 274,000 344,000 Selling and Administrative Expenses: Variable 69,000 65,000 76,000 25,000 145,000 90,000 Fixed Data Table For the rear ended December 31, 2018 Product Line T205 B179 Total Net Sales Revenue 370,000 $ 380,000 $750,000 Cost of Goods Sold: Variable 30,000 270,000 38,000 68,000 68,000 338,000 Fixed Total Cost of Goods Sold 300,000 106,000 406,000 70,000 274,000 344,000 Gross Profit Selling and Administrative Expenses: Variable 69,000 65,000 76,000 25,000 145,000 90,000 Fixed Total Selling and Administrative Expenses 134,000 101.000 235,000 Operating Income (Loss) (64,000) $ 173,000 $ 109,000 Data Table Per Unit K707 S582 Sales price $ 82 $ 56 Variable costs 25 16 $ $ 57 $ 40 Contribution margin Contribution margin ratio 69.5% 71.4%
