Scribd
Upload
16 views

Module 4 Decentralization

Management Advisory Services - Decentralization

Uploaded by

Gail Mission
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
16 views

Module 4 Decentralization

Management Advisory Services - Decentralization

Uploaded by

Gail Mission
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 27

Net Operating Income 273,600.

00
Divide: / Average Operating Assets 720,000.00
Return on Investment 0.38

Net Operating Income 273,600.00


Divide: / Sales 900,000.00
Margin 0.30

Sales 900,000.00
Divide: / Average Operating Assets 720,000.00
Turnover 1.25

Margin 0.30
Multiply: x Turnover 1.25
Return on Investment 0.38

Net Operating Income


Less: Less:
Average Operating Assets 720,000.00
Multiply: x Minimum Required Rate of Return
Residual Income

Net Operating Income 18,000.00


Divide: / Average Operating Assets 90,000.00
Return on Investment 0.20

Net Operating Income 18,000.00


Divide: / Sales 360,000.00
Margin 0.05

Sales 360,000.00
Divide: / Average Operating Assets 90,000.00
Turnover 4.00

Margin 0.05
Multiply: x Turnover 4.00
Return on Investment 0.20
Net Operating Income
Less: Less:
Average Operating Assets 90,000.00
Multiply: x Minimum Required Rate of Return 0.10
Residual Income

Economic Value Added (EVA)


Net Operating Income
Less: Income tax expense
Net Operating Profit Less Adjusted Taxes (NOPLAT)
Less:
Total Assets
Less: Less: Current Liabilities
Invested Capital
Multiply: x Cost of Capital
Economic Value Added (EVA)

Net Operating Income


Less: Income tax expense
Net Operating Profit Less Adjusted Taxes (NOPLAT)
Less:
Invested Capital 400,000.00
Multiply: x Cost of Capital 0.12
Economic Value Added (EVA)

Segment Reporting
Product 1
Sales
Less: Variable Expenses
Contribution Margin
Less: Traceable Fixed Expenses
Divisional Segment Margin
Less: Fixed Expenses Not Traceable to Individual Divisions
Net Operating Income

Divisional Segment Margin


Marian
Sales 1,580,000.00
Less: Variable Expenses 601,600.00
Contribution Margin 978,400.00
Less: Traceable Fixed Expenses 186,500.00
Divisional Segment Margin 791,900.00
Less: Fixed Expenses Not Traceable to Individual Divisions
Net Operating Income

Marian
Sales 1,580,000.00
Less: Variable Expenses 601,600.00
Contribution Margin 978,400.00
Less: Traceable Fixed Expenses 186,500.00
Divisional Segment Margin 791,900.00
Less: Fixed Expenses Not Traceable to Individual Divisions
Net Operating Income
18,650.00
316,000.00
Marian
Sales 1,896,000.00
Less: Variable Expenses 601,600.00
Contribution Margin 1,294,400.00
Less: Traceable Fixed Expenses 205,150.00
Divisional Segment Margin 1,089,250.00
Less: Fixed Expenses Not Traceable to Individual Divisions
Net Operating Income

Marian
Sales 601,600.00
Less: Variable Expenses 601,600.00
Contribution Margin 0.00
Less: Traceable Fixed Expenses 1,089,250.00
Divisional Segment Margin (1,089,250.00)
Less: Fixed Expenses Not Traceable to Individual Divisions
Net Operating Income

CM/SALES CM Ratio
VC has a direct proportional relation to sales
If sales Increases by .20 then VC will increase by .20.
Variable expenses
273,600.0000

0.20
18,000.00

9,000.00
9,000.00

327,500.0000
98,250.00
229,250.00

48,000.00
181,250.00

Product 2 Total

Anne Total
1,510,000.00 3,090,000.00
678,500.00 1,280,100.00
831,500.00 1,809,900.00 1,809,900.00
222,100.00 408,600.00
609,400.00 1,401,300.00 1,401,300.00
435,500.00
965,800.00

Anne Total
1,510,000.00 3,090,000.00
678,500.00 1,280,100.00
831,500.00 1,809,900.00
222,100.00 408,600.00
609,400.00 1,401,300.00
435,500.00
965,800.00

Anne Total
1,510,000.00 3,406,000.00
678,500.00 1,280,100.00
831,500.00 2,125,900.00
222,100.00 427,250.00
609,400.00 1,698,650.00
435,500.00
1,263,150.00

(297,350.00)

Anne Total
1,510,000.00 2,111,600.00
678,500.00 1,280,100.00
831,500.00 831,500.00
222,100.00 1,311,350.00
609,400.00 (479,850.00)
435,500.00
(915,350.00)
Net Operating Income
Divide: / Average Operating Assets
Return on Investment

Net Operating Income


Divide: / Sales
Margin

Sales
Divide: / Average Operating Assets
Turnover

Margin
Multiply: x Turnover
Return on Investment

Net Operating Income


Less: Less:
Average Operating Assets
Multiply: x Minimum Required Rate of Return
Residual Income

Net Operating Income


Divide: / Average Operating Assets
Return on Investment

Net Operating Income


Divide: / Sales
Margin

Sales
Divide: / Average Operating Assets
Turnover

Margin
Multiply: x Turnover
Return on Investment

Net Operating Income


Less: Less:
Average Operating Assets
Multiply: x Minimum Required Rate of Return
Residual Income

Economic Value Added (EVA)


Net Operating Income
Less: Income tax expense
Net Operating Profit Less Adjusted Taxes (NOPLAT)
Less:
Total Assets
Less: Less: Current Liabilities
Invested Capital
Multiply: x Cost of Capital
Economic Value Added (EVA)

Net Operating Income


Less: Income tax expense
Net Operating Profit Less Adjusted Taxes (NOPLAT)
Less:
Invested Capital
Multiply: x Cost of Capital
Economic Value Added (EVA)

Segment Reporting

Sales
Less: Variable Expenses
Contribution Margin
Less: Traceable Fixed Expenses
Divisional Segment Margin
Less: Fixed Expenses Not Traceable to Individual Divisions
Net Operating Income

Divisional Segment Margin

100% Sales
Less: Variable Expenses
62% Contribution Margin
Less: Traceable Fixed Expenses
Divisional Segment Margin
Less: Fixed Expenses Not Traceable to Individual Divisions
Net Operating Income
Sales
0.62 Less: Variable Expenses
Contribution Margin
Less: Traceable Fixed Expenses
Divisional Segment Margin
Less: Fixed Expenses Not Traceable to Individual Divisions
Net Operating Income

100% Sales
38% Less: Variable Expenses
62% Contribution Margin
Less: Traceable Fixed Expenses
Divisional Segment Margin
Less: Fixed Expenses Not Traceable to Individual Divisions
Net Operating Income
Product 1 Product 2 Total

Gold Silver Total


750,000.00 500,000.00 1,250,000.00 1,250,000.00 100%
285,000.00 275,000.00 560,000.00
465,000.00 225,000.00 690,000.00 45%
285,000.00
86,200.00 161,300.00 247,500.00
49,000.00
198,500.00 198,500.00
371,200.00

West East Total


420,000.00 350,000.00 770,000.00
159,600.00 140,000.00 299,600.00
260,400.00 210,000.00 470,400.00 470,400.00
70,500.00 50,200.00 120,700.00
189,900.00 159,800.00 349,700.00 349,700.00
80,000.00
269,700.00

West East Total


520,000.00 350,000.00 870,000.00
197,600.00 140,000.00 337,600.00
322,400.00 210,000.00 532,400.00
95,700.00 50,200.00 145,900.00
226,700.00 159,800.00 386,500.00
80,000.00
306,500.00

226,700.00
25,200.00 36,800.00
Ghana
Net Operating Income
Divide: / Average Operating Assets
Return on Investment

Net Operating Income


Divide: / Sales
Margin

Sales
Divide: / Average Operating Assets
Turnover

Margin
Multiply: x Turnover
Return on Investment

Net Operating Income


Less: Less:
Average Operating Assets
Multiply: x Minimum Required Rate of Return
Residual Income

Net Operating Income


Divide: / Average Operating Assets
Return on Investment

Net Operating Income


Divide: / Sales
Margin

Sales
Divide: / Average Operating Assets
Turnover

Margin
Multiply: x Turnover
Return on Investment

Net Operating Income


Less: Less:
Average Operating Assets
Multiply: x Minimum Required Rate of Return
Residual Income

Economic Value Added (EVA)


Net Operating Income
Less: Income tax expense
Net Operating Profit Less Adjusted Taxes (NOPLAT)
Less:
Total Assets
Less: Less: Current Liabilities
Invested Capital
Multiply: x Cost of Capital
Economic Value Added (EVA)

Net Operating Income


Less: Income tax expense
Net Operating Profit Less Adjusted Taxes (NOPLAT)
Less:
Invested Capital
Multiply: x Cost of Capital
Economic Value Added (EVA)

Segment Reporting

420,000.00 100% Sales


315,000.00 75% Less: Variable Expenses
25% Contribution Margin
Less: Traceable Fixed Expenses
Divisional Segment Margin
Less: Fixed Expenses Not Traceable to Individual Divisions
Net Operating Income

Divisional Segment Margin

Sales
Less: Variable Expenses
Contribution Margin
Less: Traceable Fixed Expenses
Divisional Segment Margin
Less: Fixed Expenses Not Traceable to Individual Divisions
Net Operating Income
816,000.00

816,000.00
1,085,000.00
325,500.00
759,500.00

4,960,000.00
0.12 595,200.00 595,200.00
164,300.00 164,300.00

North South Total


420,000.00 205,000.00 625,000.00 100%
315,000.00 122,500.00 437,500.00 70%
105,000.00 82,500.00 187,500.00 30% 187,500.00
24,000.00 21,000.00 45,000.00
81,000.00 61,500.00 142,500.00
61,500.00

Butterfly Rainbow Total

15,700.00 175,400.00 191,100.00


149,100.00
42,000.00 42,000.00
Net Operating Income
Divide: / Average Operating Assets
Return on Investment

Net Operating Income


Divide: / Sales
Margin

Sales
Divide: / Average Operating Assets
Turnover

Margin
Multiply: x Turnover
Return on Investment

Net Operating Income


Less: Less:
Average Operating Assets
Multiply: x Minimum Required Rate of Return
Residual Income

Net Operating Income


Divide: / Average Operating Assets
Return on Investment

Net Operating Income


Divide: / Sales
Margin

Sales
Divide: / Average Operating Assets
Turnover

Margin
Multiply: x Turnover
Return on Investment

Net Operating Income


Less: Less:
Average Operating Assets
Multiply: x Minimum Required Rate of Return
Residual Income

Economic Value Added (EVA)


Net Operating Income
Less: Income tax expense
Net Operating Profit Less Adjusted Taxes (NOPLAT)
Less:
Total Assets
Less: Less: Current Liabilities
Invested Capital
Multiply: x Cost of Capital
Economic Value Added (EVA)

Net Operating Income


Less: Income tax expense
Net Operating Profit Less Adjusted Taxes (NOPLAT)
Less:
Invested Capital
Multiply: x Cost of Capital
Economic Value Added (EVA)

Segment Reporting

Sales
Less: Variable Expenses
Contribution Margin
Less: Traceable Fixed Expenses
Divisional Segment Margin
Less: Fixed Expenses Not Traceable to Individual Divisions
Net Operating Income

Divisional Segment Margin

100% Sales
52% Less: Variable Expenses
48% Contribution Margin
12% Less: Traceable Fixed Expenses
Divisional Segment Margin
Less: Fixed Expenses Not Traceable to Individual Divisions
Net Operating Income
100% Sales
58% Less: Variable Expenses
42% Contribution Margin
Less: Traceable Fixed Expenses
Divisional Segment Margin
Less: Fixed Expenses Not Traceable to Individual Divisions
Net Operating Income

Sales
Less: Variable Expenses
0.42 Contribution Margin
Less: Traceable Fixed Expenses
Divisional Segment Margin
Less: Fixed Expenses Not Traceable to Individual Divisions
Net Operating Income

100% Sales
38% Less: Variable Expenses
62% Contribution Margin
Less: Traceable Fixed Expenses
Divisional Segment Margin
Less: Fixed Expenses Not Traceable to Individual Divisions
Net Operating Income

Sales
Less: Variable Expenses
Contribution Margin
Less: Traceable Fixed Expenses
Divisional Segment Margin
Less: Fixed Expenses Not Traceable to Individual Divisions
Net Operating Income
Sales
Less: Variable Expenses
Contribution Margin
Less: Traceable Fixed Expenses
Divisional Segment Margin
Less: Fixed Expenses Not Traceable to Individual Divisions
Net Operating Income

Sales
Less: Variable Expenses
Contribution Margin
Less: Traceable Fixed Expenses
Divisional Segment Margin
Less: Fixed Expenses Not Traceable to Individual Divisions
Net Operating Income

Contribution Margin lost if product is dropped


Less: Avoidable Fixed Cost
General Factory Overhead
Salary of Line Manager
Depreciation of Equipment
Advertising - direct
Rent - Factory Space
General Admin. Expenses
Net Disadvantage
310,000.00 Variable Costing

Sales
Less: Variable Cost
310,000.00 Variable Product Cost
1,800,000.00 Variable Selling and Administrative
0.17
Contribution Margin
Less: Fixed Cost
Fixed Manufacturing Overhead
Fixed Selling and Administrative
Net Operationg Income
785,500.00
0.16 125,680.00

699,270.00
209,781.00
489,489.00

1,020,500.00
0.10 102,050.00 #2
387,439.00 Gumabao Company

#8 Universal Filipina Corporation


Sandra Michelle Rabiya Total
300,000.00 400,000.00 500,200.00 1,200,200.00
120,000.00 155,200.00 207,890.00 483,090.00
180,000.00 244,800.00 292,310.00 717,110.00 717,110.00
80,300.00 84,000.00 93,700.00 258,000.00
99,700.00 160,800.00 198,610.00 459,110.00 459,110.00
144,024.00
315,086.00

BTS Corporation #9
JK V Total
872,500.00 915,700.00 1,788,200.00 100%
453,700.00 494,478.00 948,178.00 54%
418,800.00 421,222.00 840,022.00 46%
104,700.00 128,198.00 232,898.00 14%
314,100.00 293,024.00 607,124.00 607,124.00
178,820.00 10%
428,304.00 428,304.00
Michelle Tekla Total
1,210,000.00 1,350,000.00 2,560,000.00 1.00
701,800.00 702,000.00 1,403,800.00 0.52
508,200.00 648,000.00 1,156,200.00 0.48 1,156,200.00
150,700.00 150,200.00 300,900.00
357,500.00 497,800.00 855,300.00
80,000.00
775,300.00
390,000.00 390,000.00
80,200.00 100,000.00 170,800.00 RTIA Company #17

Michelle Tekla Total


820,000.00 960,000.00 1,780,000.00
475,600.00 499,200.00 974,800.00 0.48
344,400.00 460,800.00 805,200.00 805,200.00
70,500.00 50,200.00 120,700.00
273,900.00 410,600.00 684,500.00 684,500.00
80,000.00
604,500.00 604,500.00

West East Total


520,000.00 350,000.00 870,000.00
197,600.00 140,000.00 337,600.00
322,400.00 210,000.00 532,400.00
95,700.00 50,200.00 145,900.00
226,700.00 159,800.00 386,500.00
80,000.00
306,500.00

226,700.00
25,200.00 (298,000.00)

JK V Total
1,800,000.00 1,200,000.00 3,000,000.00 100.00
1,170,000.00 720,000.00 1,890,000.00
630,000.00 480,000.00 1,110,000.00 0.40
320,000.00 260,000.00 580,000.00
310,000.00 220,000.00 530,000.00
123,400.00
406,600.00
0.60 0.40
JK V Total
1,800,000.00 1,200,000.00 3,000,000.00 1,668,400.00
1,170,000.00 720,000.00 1,890,000.00
630,000.00 667,360.00 1,297,360.00 667,360.00
320,000.00 260,000.00 580,000.00
611,040.00 407,360.00 1,018,400.00
123,400.00
895,000.00

E V Total
920,000.00 1,320,000.00 2,240,000.00
512,000.00 660,000.00 1,172,000.00
408,000.00 660,000.00 1,068,000.00
260,000.00 220,000.00 480,000.00
148,000.00 440,000.00 588,000.00
600,000.00
(12,000.00)

408,000.00

280,000.00

280,000.00
128,000.00
Always Units Sold

Variable Costing
Quantity Per Unit Amount Total Amount
40.00 3,933,333.33
98,333.00 3,933,320.00
98,333.33 30.00 30
0.00
0.00
2,950,000.00

920,000.00
2,030,000.00

You might also like