CHAPTER 13 Emerging Topics in Managerial Accounting
P 13-52
Requirement 1:
Tuscany Year 1 Year 2 Year 3 Year 4 Year 5 Total (Yrs 1-5)
Annual Op. Inc. $9,000,000 $9,900,000 $10,890,000 $11,979,000 $13,176,900 $54,945,900
Cumulative Op. Inc. $18,900,000 $29,790,000 $41,769,000 $54,945,900
Matarrana Year 1 Year 2 Year 3 Year 4 Year 5 Total (Yrs 1-5)
Annual Op. Inc. $5,000,000 $7,500,000 $11,250,000 $16,875,000 $25,312,500 $65,937,500
Based on the operating income calculations for the Five-Year Financial Plan, the
Tuscany sales region would generate cumulative operating income of $54,945,900
(note: the present value of Tuscany’s Five-Year Financial Plan operating income stream
equals $47,137,811 at 5%), which is less than the cumulative operating income from the
Matarrana region of $65,937,500 (note: the present value of Matarrana’s Five-Year
Financial Plan operating income stream equals $54,998,909 at 5%). Therefore, based
solely on this operating income over this Five-Year Financial Plan, Stylz should select
the Matarrana region because its cumulative operating income stream (as well as the PV
of this stream) is greater than for the Tuscany region. However, it should be noted that
the Tuscany region actually produces the greater cumulative operating income through
Requirement 2:
Tuscany Year 1 Year 2 Year 3 Year 4 Year 5 Total (Yrs 1-5)
Stakeholder Impact:
Suppliers $ 0 $ 0 $ 0 $ 0 $ 0 $ 0
Employees –$2,000,000
$2,000,000 –$2,000,000 –$2,000,000 –$2,000,000 –$10,000,000
Regulators –$1,000,000
$1,000,000 –$1,000,000 –$1,000,000 –$1,000,000 –$ 5,000,000