Need help with the following: Prepare your responses to in Excel with each problem on a separate tab.
Exercise 12-33
Segmented Income Statement; TV Cable Company
Countywide Cable Services, Inc. is organized with three segments: Metro, Suburban, and Outlying.
Data for these segments for the year just ended follow.
Metro Suburban Outlying
Service revenue .......................................................................... $1,000,000 $800,000 $400,000
Variable expenses ....................................................................... 200,000 150,000 100,000
Controllable fixed expenses ......................................................400,000 320,000 150,000
Fixed expenses controllable by others ................................. 230,000 200,000 90,000
In addition to the expenses listed above, the company has $95,000 of common fixed expenses.
Income-tax expense for the year is $145,000.
Required:
1. Prepare a segmented income statement for Countywide Cable Services, Inc. Use the contribution format.
Exercise 13-29
ROI; Residual Income
Wyalusing Industries has manufactured prefabricated houses for over 20 years. The houses are constructed in sections to be assembled on customers' lots. Wyalusing expanded into the precut housing market when it acquired Fairmont Company, one of its suppliers. In this market, various types of lumber are precut into the appropriate lengths, banded into packages, and shipped to customers' lots for assembly.
Wyalusing designated the Fairmont Division as an investment center. Wyalusing uses return on investment (ROI) as a performance measure with investment defined as average productive assets. Management bonuses are based in part on ROI. All investments are expected to earn a minimum return of 15 percent before income taxes. Fairmont's ROI has ranged from 19.3 to 22.1 percent since it was acquired. Fairmont
had an investment opportunity in 20x1 that had an estimated ROI of 18 percent. Fairmont's management decided against the investment because it believed the investment would decrease the division's overall ROI. The 20x1 income statement for Fairmont Division follows. The division's productive assets were $12,600,000 at the end of 20x1, a 5 percent increase over the balance at the beginning of the year.
FAIRMONT DIVISION
Income Statement
For the Year Ended December 31, 20x1(in thousands)
Sales revenue ................................................................................................................................................. $24,000
Cost of goods sold ........................................................................................................................................... 15,800
Gross margin .............................................................................................................................................. $ 8,200
Operating expenses:
Administrative ............................................................................................................................ $2,140
Selling ........................................................................................................................................ 3,600 5,740
Income from operations before income taxes .................................................................................................... $ 2,460
Required:
1. Calculate the following performance measures for 20x1 for the Fairmont Division.
a. Return on investment (ROI).
b. Residual income.
2. Would the management of Fairmont Division have been more likely to accept the investment opportunity it had in 20x1 if residual income were used as a performance measure instead of ROI?
Explain your answer.