Answer to Question 1Note: In some editions of the book, the revenues for the Pulp division has a zero missing at the end. It is shown as 9,800,00 instead of 9,800,000.
Percentages for various allocation bases (old and new):
Pulp Paper Fibers Total
(1) Division margin percentages
3,000,000; 7,300,000; 9,700,000
20,000,000 15.0 36.5 48.5 100.0
(2) Share of employees
300; 150; 550 1,000
30.0 15.0 55.0 100.0
(3) Share of floor space
53,200; 35,340; 101,460 190,000
28.0 18.6 53.4 100.0
(4) Share of total division administrative costs
3,300,000; 2,000,000; 4,700,000
10,000,000 33.0 20.0 47.0 100.0
1.
Pulp Paper Fibers Total
(5) Division margin 3,000,000 7,300,000 9,700,000 20,000,000
(6) Corporate overhead allocated on segment
margins = (1) 10,100,000
1,515,000 3,686,500 4,898,500 10,100,000
(7) Operating margin with division-margin-based
allocation = (5) (6) 1,485,000 3,613,500 4,801,500 9,900,000
(
Revenues 9,800,000 17,100,000 25,500,000 52,400,000
Operating margin as a percentage of revenues 15.2 21.1 18.8 18.9
2.
Pulp Paper Fibers Total
(5) Division margin 3,000,000 7,300,000 9,700,000 20,000,000
HRM costs (alloc. base: no. of employees)
= (2) 2,300,000
690 ,000 345,000 1,265,000 2,300,000
Facility costs (alloc. base: floor space)
= (3) 3,200,000
896,000 595,200 1,708,800 3,200,000
Cor
Answer to Question 2C