P15-8. Accounts receivable changes without bad debts
LG 4; Intermediate
a. Current units $360,000,000 $60 6,000,000 units
$6,000,000
b. Average investment in accounts receivable
t o t a l v a r i a b l e c o s t o f a n n u a l s a l e s
t u r n o v e r o f A / R
Turnover, present plan
Turnover, proposed plan
3 6 5 3 6 5 5 . 0 7
( 6 0 1 . 2 ) 7 2
= =
´
Marginal investment in AR:
Average investment, proposed plan:
*
( 7 , 2 0 0 , 0 0 0 u n i t s $ 5 5 )
5 . 0 7
´
$78,106,509
Average investment, present plan:
( 6 , 0 0 0 , 0 0 0 u n i t s $ 5 5 )
6 . 0 8
´
54,276,316
*Total units, proposed plan existing sales of 6,000,000 units 1,200,000 additional units.
c. Cost of marginal investment in accounts receivable:
Marginal investment in AR $23,830,193
d. The additional profitability of $6,000,000 exceeds the additional costs of $3,336,227. However,
P15-9. Accounts receivable changes and bad debts
LG 4; Challenge
a. Bad debts
Proposed plan (60,000 $20 0.04) $48,000
c. No, because the cost of marginal bad debts exceeds the savings of $3,500.
d. Additional profit contribution from sales:
Net benefit from implementing proposed plan $25,500
This policy change is recommended because the increase in sales and the savings of $3,500 exceed
the increased bad debt expense.