Effect of Proposals on Divisional Performance

A condensed income statement for the Jet Ski Division of Amazing Rides Inc. for the year ended December $31,20$Y$2,$ is as follows:

Sales $$3,080,000$

Cost of goods sold $(2,280,200)$

Gross profit $ $799,800$

Operating expenses $(461,000)$

Operating income $ $338,800$

Invested assets $$2,200,000$

Assume that the Jet Ski Division received no charges from service departments. The president of Amazing Rides has indicated that the division$$s rate of return on a $$2,200,000$ investment must be increased to at least $17\mathrm{.}6\%$ by the end of the next year if operations are to continue. The division manager is considering the following three proposals:

Proposal $1$: Transfer equipment with a book value of $$440,000$ to other divisions at no gain or loss and lease similar equipment. The annual lease payments would exceed the amount of depreciation expense on the old equipment by $$79,200.$ This increase in expense would be included as part of the cost of goods sold. Sales would remain unchanged.

Proposal $2$: Purchase new and more efficient machining equipment and thereby reduce the cost of goods sold by $$290,400.$ Sales would remain unchanged, and the old equipment, which has no remaining book value, would be scrapped at no gain or loss. The new equipment would increase invested assets by an additional $$1,100,000$ for the year.

Proposal $3$: Reduce invested assets by discontinuing the tandem jet ski line. This action would eliminate sales of $$467,500,$ cost of goods sold of $$312,400,$ and operating expenses of $$137,500.$ Assets of $$1,113,900$ would be transferred to other divisions at no gain or loss.

Required:

Question Content Area

$1.$ Using the DuPont formula for return on investment, determine the profit margin, investment turnover, and return on investment for the Jet Ski Division for the past year. For investment turnover and ROI, round to one decimal place.

Jet Ski Division

Profit margin fill in the blank $0$af$60$a$05$effaf$84\_1$

$11$

$\%$

Investment turnover fill in the blank $0$af$60$a$05$effaf$84\_2$

$1\mathrm{.}4$

ROI fill in the blank $0$af$60$a$05$effaf$84\_3$

$15\mathrm{.}4$

$\%$

Feedback Area

Feedback

Question Content Area

$2.$ Prepare condensed estimated income statements and compute the invested assets for each proposal.

Amazing Rides Inc.$-$Jet Ski Division

Estimated Income Statements

For the Year Ended December $31,20$Y$2$

Proposal $1$ Proposal $2$ Proposal $3$

Sales

$Sales

$3,080,000$

$Sales

$Sales

Cost of goods sold

Cost of goods sold

Cost of goods sold

Cost of goods sold

Gross profit

$Gross profit

$Gross profit

$Gross profit

Operating expenses

Operating expenses

Operating expenses

Operating expenses

Operating income

$Operating income

$Operating income

$Operating income

Invested assets $fill in the blank $740$e$20$f$6$cfd$4041\_21$

$fill in the blank $740$e$20$f$6$cfd$4041\_22$

$fill in the blank $740$e$20$f$6$cfd$4041\_23$

Feedback Area

Feedback

Question Content Area

$3.$ Using the DuPont formula for return on investment, determine the profit margin, investment turnover, and return on investment for each proposal. Round interim calculations $($including previously calculated$)$ and final answer to one decimal place.

Profit margin Investment turnover ROI

Proposal $1$: fill in the blank $29542707$f$02$a$02$b$\_1$

$\%$ fill in the blank $29542707$f$02$a$02$b$\_2$

fill in the blank $29542707$f$02$a$02$b$\_3$

$\%$

Proposal $2$: fill in the blank $29542707$f$02$a$02$b$\_4$

$\%$ fill in the blank $29542707$f$02$a$02$b$\_5$

fill in the blank $29542707$f$02$a$02$b$\_6$

$\%$

Proposal $3$: fill in the blank $29542707$f$02$a$02$b$\_7$

$\%$ fill in the blank $29542707$f$02$a$02$b$\_8$

fill in the blank $29542707$f$02$a$02$b$\_9$

$\%$

$4.$ Select whether each of the three proposals would meet the required $17\mathrm{.}6\%$ return on investment.

Proposal $1$:

No

Proposal $2$:

Yes

Proposal $3$:

Yes

$5.$ If the Jet Ski Division were in an industry where the profit margin could not be increased, how much would the investment turnover have to increase to meet the president's required $17\mathrm{.}6\%$ return on investment? Round intermediate calculations to two decimal places and your final answer to one decimal place.

fill in the blank $29542707$f$02$a$02$b$\_13$

$\%$