ADMS 4250 Study Guide - Final Guide: Avoidance Speech, Psychographic, Brand Equity
Document Summary
Get access
Related Documents
Related Questions
The Hampshire Company manufactures umbrellas that sell for$12.50 each. In 2014, the company made and sold 60,000 umbrellas.The company had fixed manufacturing costs of $216,000. It also hadfixed costs for administration of $79,525. The per-unit costs ofeach umbrella are as follows:
Direct Materials: $3.00
Direct Labor: $1.50
Variable Manufacturing Overhead: $0.40
Variable Selling Expenses: $1.10
Using the information above, perform a cost-volume-profit (CVP)analysis by completing the steps below.
1. Compute net income before tax.
2. Compute the unit contribution margin in dollars and thecontribution margin ratio for one umbrella.
3. Calculate the break-even point in units and dollars ofrevenue.
4. Calculate the margin of safety:
In units
In sales dollars
As a percentage
5. Calculate the degree of operating leverage.
6. Assume that sales will increase by 20% in 2015. Calculate thepercentage of before-tax income for this increase. Providecalculations to prove that your percentage increase is correctbased on the operating leverage calculated in step 5.
7. Compute the number of umbrellas that Hampshire is required tosell if it plans to earn $150,000 in income before taxes by usingthe target income formula. Proof your calculation.
8. A company that specializes in tours in England has offered topurchase 5,000 umbrellas at $11 each from Hampshire. The variableselling costs of these additional units will be $1.30 as opposed to$1.10 per unit. Also, this production activity will incur another$15,000 of fixed administrative costs. Should Hampshire agree tosell these additional 5,000 umbrellas to the touring business?Provide calculations to support your decision.
Requirement 1 | ||||
Units | Price | Totals | ||
Sales | X | $ | $ | |
Variable Costs | X | $ | $ | |
Fixed Costs | $ | |||
Net Income | $ | |||
Requirement 2 | ||||
Contribution Margin per Unitin Dollars = Selling Price â Variable Costs | ||||
Selling Price | Variable Costs | Contribution Margin per Unit | ||
Contribution Margin Ratio =Contribution Margin/Selling Price | ||||
Contribution Margin | Selling Price | Contribution Margin Ratio | ||
Requirement 3 | ||||
Break-Even Point = Fixed Costs/ Contribution Margin | ||||
Fixed Costs | Contribution Margin | Break-Even Point in Units (Rounded) | ||
Break-Even Point in Units XSelling Price per Unit = Break-Even Point Sales | ||||
Break-Even Point in Units | Selling Price per Unit | Break-Even Point in Sales (Rounded) | ||
Requirement 4A | ||||
Margin of Safety in Units =Current Unit Sales â Break-Even Point in Unit Sales | ||||
Current Unit Sales | Break-Even Point in Sales | Margin of Safety in Units | ||
Requirement 4B | ||||
Margin of Safety in Dollars =Current Sales in Dollars â Break-Even Point Sales in Dollars | ||||
Current Sales in Dollars | Break-Even Point in Dollars | Margin of Safety in Dollars | ||
Requirement 4C | ||||
Margin of Safety as aPercentage = Margin of Sales in Units / Current Unit Sales | ||||
Margin of Safety in Units | Current Unit Sales | Margin of Safety Percentage | ||
Requirement 5 | ||||
Degree of Operating Leverage =Contribution Margin / Operating Income | ||||
Contribution Margin | Operating Income | Operating Leverage | ||
Requirement 6 | ||||
Units | $ Per Unit | Totals | ||
Sales | X | $ | $ | |
Variable Costs | X | $ | $ | |
Fixed Costs | $ | |||
Net Income | $ | |||
Operating Leverage | Times % Increase | Increase would be XX% | ||
Prior Income | $ | From Part 1 | ||
Increase | $ | Prior Income X XX% Above | ||
Total | $ | |||
Requirement 7 | ||||
Targeted Income = (Fixed Costs+ Target Income) / Contribution Margin | ||||
Fixed Costs + Target Income | Divided by Contribution Margin | # of Units (Rounded) | ||
Fixed Costs | $ | |||
Target Income | $ | |||
Total | $ | $ | X | |
# of Units Above X $ Per Unit | ||||
Proof | Revenue | XX,XXX X $XX.XX | $ | |
Variable Costs | XX,XXX X $X.XX | $ | ||
Contribution Margin | $ | |||
Fixed Costs | $ | |||
Net Income | $ | |||
Requirement 8 | ||||
Sales Mix | ||||
Current | Specialty | Total | ||
Expected Sales Units | X | X | ||
Revenue = Sales X Price | $ | $ | $ | |
Variable Costs X Units | $ | $ | $ | |
Contribution Margin | $ | $ | $ | |
Fixed Costs | $ | $ | $ | |
Operating Income | $ | |||
Prior Net Income FromRequirement 1 | $ | |||
Additional Operating Income | (Operating Income Above Less Prior Income) | $ | ||
Decision With Explanation |
Fill in the remaining boxes and write short response toquestion.
Company Name | McDonald's | Wendy's | YUM! | Industry | |
Average | |||||
Market Price of Common Stock (Stock Price) | $35.0 | $31.0 | $45.0 | $37.0 | |
Revenue (Sales) | $22,151.0 | $3,550.0 | $8,380.0 | $11,360.3 | |
Cost of Goods Sold | $7,384.1 | $2,299.6 | $3,940.0 | $4,541.2 | |
Gross Profit | $14,766.9 | $1,250.4 | $4,440.0 | $6,819.1 | |
SG&A Expense | $5,776.0 | $261.1 | $3,005.0 | $3,014.0 | |
Depreciation + amortization | $1,148.2 | $167.8 | $401.0 | $572.3 | |
Operating Income (EBIT) Earnings before interest and taxes | $7,842.7 | $821.5 | $1,034.0 | $3,232.7 | |
Interest Expense | $467.1 | $48.5 | $164.5 | $226.7 | |
Net Profits After Tax | $1,675.0 | $236.0 | $617.0 | $842.7 | |
3-5 Year Growth Rate In Earnings | 15.00 | 8.00 | 7.00 | 10.00 | |
Cash | $492.8 | $171.2 | $192.0 | $285.3 | |
Accounts Receivables | $734.5 | $124.0 | $169.0 | $342.5 | |
Inventory | $129.4 | $54.4 | $67.0 | $83.6 | |
Total Current Assets | $6,500.0 | $1,235.0 | $1,485.0 | $3,073.3 | |
Total Assets | $28,524.0 | $3,164.0 | $6,500.0 | $12,729.3 | |
Short Term Debt | $388.0 | $50.9 | $10.0 | $149.6 | |
Total Current Liabilities | $2,485.8 | $528.5 | $1,461.0 | $1,491.8 | |
Long Term Debt | $9,342.5 | $692.6 | $2,056.0 | $4,030.4 | |
Total Liabilities (Total Debt) | $11,828.3 | $1,221.1 | $3,517.0 | $5,522.1 | |
Stockholders Equity | $16,695.7 | $1,942.9 | $2,983.0 | $7,207.2 | |
Annual Dividends paid to common stock | $578 | $54.0 | $125 | $252 | |
Preferred Dividends | $0.0 | $0.0 | $0.0 | $0.0 | |
# of Common Shares Outstanding | 1,154.0 | 114.7 | 292.0 | 520.2 | |
Financial Ratio's | McDonald's | Wendy's | YUM! | Average | |
Liquidity | |||||
Current Ratio | 2.61 | 2.34 | 1.02 | 1.99 | |
Quick Ratio | 2.56 | 2.23 | 0.97 | 1.92 | |
Asset Activity | |||||
Accounts Rec. Turnover | |||||
Inventory Turnover | |||||
Total Asset Turnover | |||||
Debt | |||||
Total Debt to Equity | |||||
Equity Multiplier | |||||
Times Interest Earned | |||||
Profitability | |||||
Gross Profit Margin | |||||
Operating Profit Margin | |||||
Net Profit Margin | |||||
(ROA) Return On Assets | |||||
(ROE) Return On Equity | |||||
Market Value | |||||
EPS | |||||
P/E | |||||
PEG Ratio | |||||
Dividends Per Share | |||||
Dividend Payout Ratio | |||||
Book Value Per Share | |||||
Price to Book Value | |||||
Market Capitalization | |||||
Cash Per Share | |||||
Revenue Per Share |
Based on the Financial Ratio's, which company do you fell is thebest investment?
(enter answer in this textbox) (must be 100 words or more)
E13-5 Matching Each Ratio with Its Computational Formula LO 13-4, 13-5, 13-6, 13-7 | |||||||
Match each definition with its related ratios or percentages by selecting the appropriate letter in the drop down provided. | |||||||
Definitions: | Ratios or Percentages | Definitions | |||||
A. | Net Income (before extraordinary items) ÷ Net Sales | 1 | Profit margin | ||||
B. | Days in Year ÷ Receivable Turnover ratio | 2 | Inventory turnover ratio | ||||
C. | Net Income ÷ Average Stockholdersâ Equity | 3 | Average collection period | ||||
D. | Net Income ÷ Average Number of Shares of Common Stock Outstanding | 4 | Dividend yield ratio | ||||
E. | Return on Equity â Return on Assets | 5 | Return on equity | ||||
F. | Quick Assets ÷ Current Liabilities | 6 | Current ratio | ||||
G. | Current Assets ÷ Current Liabilities | 7 | Debt-to-equity ratio | ||||
H. | Cost of Goods Sold ÷ Average Inventory | 8 | Price/earnings ratio | ||||
I. | Net Credit Sales ÷ Average Net Receivables | 9 | Financial leverage percentage | E | |||
J. | Days in Year ÷ Inventory Turnover Ratio | 10 | Receivable turnover ratio | ||||
K. | Total Liabilities ÷ Stockholdersâ Equity | 11 | Average daysâ supply of inventory | ||||
L. | Dividends per Share ÷ Market Price per Share | 12 | Earnings per share | ||||
M. | Market Price per Share ÷ Earnings per Share | 13 | Return on assets | ||||
N. | [Net Income + Interest Expense (net of tax)] ÷ Average Total Assets | 14 | Quick ratio | ||||
O. | Cash from Operating Activities (before interest and taxes) ÷ Interest Paid | 15 | Times interest earned | ||||
P. | Net Sales Revenue ÷ Net Fixed Assets | 16 | Cash coverage ratio | ||||
Q. | (Net Income + Interest Expense + Income Tax Expense) ÷ Interest Expense | 17 | Fixed asset turnover ratio | ||||