Question
Financial data for Bridger Inc. for last year are as follows: BRIDGER INC. Balance Sheet Ending Balance Beginning Balance Assets Cash $ 155,000 $ 150,000
Financial data for Bridger Inc. for last year are as follows:
BRIDGER INC. Balance Sheet | ||||||
Ending Balance | Beginning Balance | |||||
Assets | ||||||
Cash | $ | 155,000 | $ | 150,000 | ||
Accounts receivable | 410,000 | 270,000 | ||||
Inventory | 420,000 | 480,000 | ||||
Plant and equipment, net | 725,000 | 740,000 | ||||
Investment in Brier Company | 500,000 | 470,000 | ||||
Land (undeveloped) | 320,000 | 320,000 | ||||
Total assets | $ | 2,530,000 | $ | 2,430,000 | ||
Liabilities and shareholders equity | ||||||
Accounts payable | $ | 290,000 | $ | 320,000 | ||
Long-term debt | 1,000,000 | 1,000,000 | ||||
Shareholders equity | 1,240,000 | 1,110,000 | ||||
Total liabilities and shareholders equity | $ | 2,530,000 | $ | 2,430,000 | ||
BRIDGER INC. Income Statement | ||||||
Sales | $ | 4,020,000 | ||||
Operating expenses | 3,417,000 | |||||
Operating income | 603,000 | |||||
Interest and taxes: | ||||||
Interest expense | $ | 125,000 | ||||
Tax expense | 205,000 | 330,000 | ||||
Net income | $ | 273,000 | ||||
The company paid dividends of $122,000 last year. The Investment in Brier Company on the balance sheet represents an investment in the common shares of another company.
Required: 1. Compute the companys margin, turnover, and ROI for last year. (Round your intermediate calculations and final answers to 2 decimal places.)
2. The board of directors of Bridger Inc. has set a minimum required return of 20%. What was the companys residual income last year?
Middleton Associates is a consulting firm that specializes in information systems for construction and landscaping companies. The firm has two officesone in Toronto and one in Vancouver. The firm classifies the direct costs of consulting jobs as variable costs. A segmented contribution format income statement for the companys most recent year is given below:
Office | ||||||||||||
Total Company | Toronto | Vancouver | ||||||||||
Sales | $ | 1,050,000 | 100.0 | % | $ | 150,000 | 100 | % | $ | 900,000 | 100 | % |
Variable expenses | 585,000 | 55.71 | 45,000 | 30 | 540,000 | 60 | ||||||
Contribution margin | 465,000 | 44.29 | 105,000 | 70 | 360,000 | 40 | ||||||
Traceable fixed expenses | 153,000 | 14.57 | 63,000 | 42 | 90,000 | 10 | ||||||
Office segment margin | 312,000 | 29.71 | $ | 42,000 | 28 | % | $ | 270,000 | 30 | % | ||
Common fixed expenses not traceable to offices | 108,000 | 10.29 | ||||||||||
Operating income | $ | 204,000 | 19.43 | % | ||||||||
Required: 1. By how much would the companys operating income increase if Vancouver increased its sales by $94,000 per year? Assume no change in cost behaviour patterns.
2-a. Refer to the original data. Assume that sales in Toronto increase by $75,000 next year and that sales in Vancouver remain unchanged. Assume no change in fixed costs. Prepare a new segmented income statement for the company. (Round your percentage answers to 2 decimal places.)
2-b. This part of the question is not part of your Connect assignment.
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started