Respuesta :
Answer:
I would go forward with the proposal as it improves the return on assets by more than 125%
Explanation:
a) Data:
1. Category Current Values Estimated Impact of TOM
Sales $2,000,000 5% + (improvement)
Cost of goods sold $1,500,000 0%
Variable expenses $300,000 8.25%-(reduction)
Fixed expenses $100,000 0%
Inventory $30,000 25%
Accounts receivable $100,000 10%
Other current assets $500,000 0%
Fixed assets $400,000 0%
b) Calculations:
1. Category Current Values Estimated Impact of TQM
Sales $2,000,000 $2,100,000
Cost of goods sold $1,500,000 $1,500,000
Variable expenses $300,000 $275,250
Fixed expenses $100,000 $100,000
Returns $100,000 $224,750
Current Assets:
Inventory $30,000 $37,500
Accounts receivable $100,000 $110,000
Other current assets $500,000 $500,000
Fixed assets $400,000 $400,000
Total assets $1,030,000 $1,047,500
Return on assets = Returns/Total Assets * 100
= 9.71% 21.46%
Improvement = Return on assets with TQM minus Current Return on assets divided by Current Return
= ($224,750 - $100,000) / $100,000 * 100
= 1.25 or 125%
Improvement > 30% from 9.71 to 21.46%, which is more than 100% increase.