One vegetable processing company acquired by PFC was Eagle Foods (EF), with an acquisition value of $140 million. The acquisition included purchasing EFs wholly owned Mexican subsidiary, Eagle Foods Sociedad Anonima (EFSA). In late 2000, the government of Mexico introduced new regulations that were intended to raise tax revenues but, simultaneously, would hurt maquiladoras competitiveness. Specifically, the Mexican government requires that maquiladoras report as a minimum pre-tax income the largest of two computations: (a) 6.5 percent of total operating expenses, or (b) 6.9 percent of operating assets.

During acquisition due diligence, the controller of EF indicated that EFSA was in compliance with the first option of the Safe Harbor provision. Specifically, EFSAs transfer price to EF was at least 6.5 percent of manufacturing conversion costs, an amount that was internally referred to as total cost to the border. Exhibit 1 compares the net income of PFC for broccoli production based on domestic operation (produced by PFC) and the net income of PFC based on combined operations (broccoli production by both PFC and EFSA).

Exhibit 2 shows that EFSAs broccoli manufacturing conversion costs (i.e. direct labor and manufacturing overhead) per pound ($0.0600 and $0.0900 per pound, respectively) are indeed much cheaper than the comparable PFC domestic costs ($0.1500 and $0.2500 per pound, respectively).

The financial analyst generated an EFSA income statement as presented in Exhibit 3.

The financial analyst noticed several factors that complicate the analysis of the profitability for EFSA and PFC. First, while the federal income tax rates of EFSA (located in Mexico) and PFC (located in the U.S.) are both 35 percent, EFSAs pre-tax income is subject to another financial burden. Specifically, the Mexican government mandates that all Mexican companies, including maquiladoras, distribute to their employees 10 percent of their pre-tax income in the form of employee profit-sharing. In essence, the effective tax rate of EFSA is 45 percent (35 percent federal income tax and 10 percent mandatory employee profit sharing), resulting in a 10 percent difference in effective tax rates between EFSA (45 percent) and PFC (35 percent). Second, PFC pays an import duty rate of 16 percent. That is, PFC pays $0.1600 for every dollar of pre-tax profit earned by EFSA in Mexico. Third, the financial analyst learned that the exchange rates of the Mexican peso to the U.S. Dollar had been volatile.

Using the current transfer price between EFSA and PFC, the financial analyst summarizes the overall impact of federal income taxes, mandatory profit sharing, and import duties (see Exhibit 4). The analyst also summarizes the total pre-tax income of PFC based on the current transfer price (see Exhibit 5).

Required:

1.

1. Calculate the minimum allowable maquiladora transfer price per pound under the Safe Harbor provisions. Using this new transfer price, calculate PFCs revised (a) total broccoli costs from EFSA (including import duties) and (b) combined weighted average broccoli cost.

EXHIBIT 1 Parson Foods Company (PFC) Profit and Loss Statement - Vegetable Group: Broccoli U.S. Production U.S. and Mexico Production Per Pound Per Pound Sales vohme (in pounds) 65,000,000 115,000,000 Sales revenue (from external customers) $ 40,300,000 $ 0.6200 $ 71,300,000 $ 0.6200 32,500,000 $ 0.5000 59,073,200 $ 0.5137 Cost of goods sold Gross profit (pre-tax income) Gross profit margin $ 7.800.000 S 19.35% 0.1200 $ 0.1063 12,226,800 $ 17.15% Income taxes (35%) 2,730,000 $ 0.0420 S 4,279,380 0.0372 Net income after taxes $ 5,070,000 0.0780 S 7,947,420 $ 0.0691 EXHIBIT 2 Parson Foods Conpany (PFC) TotalBroccoli Cost per Pound: U.S. Production Mexico Production, and Weighted Average U.S. Production Mexico Prodution Production volume (in pounds) 65.000.000 Production volume (in pounds) 50,000,000 Cont Item Raw naterials and packagig** Direct labor Manufacturing overhead Cost per Pound $ 0.2300 $ 0.1000 S 0.1500 Cost Item Raw materials and packaging imported from the U.S.** Direct labor Manufacturing overhead Total manufacturing costs Freight and transr expenses General administration expenses Total operating spenses of Maquila operation Cost per Pound $ $ 0.0600 $ 0.0900 $ 0.1500 $ $ 0.0500 0.0400 0.2400 Markup on total cost of Mavila operation 0.1104 EFSA transfer price to PFC S 0.3504 Import dutes paid by PFC (16) $ 0.0561 *Raw materials and packaging (not subject to U.S. import duties) $ 0.1250 Total Broccoli Cost 0.5000 TotalBroccoli Cost 0.5315 Total production volume (in pounds) Weighted average cost per pound 115,000,000 $ 0.5137 EXHIBIT 3 Eagle Foods Sociedad Anonima (EFSA) Income Statement Total Per Pound Sales Volume (in Pounds) 50,000,000 Sales (Internal, sold to PFC) Freight and Transfer Expenses Net Sales $ 17,520,000 $ 2,500,000 $ $ 15,020,000 $ 0.3504 0.0500 0.3004 Cost of Goods Sold (Manufacturing Conversion Costs) 7,500,000 $ 0.1500 0.1504 Gross Profit Gross Profit % 7,520,000 $ 42.92% General Administration Expenses Pre-tax Income 2,000,000 $ $ 5,520,000 $ 0.0400 0.1104 Income Taxes and Employee Profit-Sharing (45%) S 2.484.000 S 0.0497 Net Income After Taxes S 3.036.000 S 0.0607 EXHIBIT 4 Total Impact of Income Taxes, Import Duties, and Employee Profit-Sharing Total income taxes paid by PFC Import duties paid by PFC Income taxes and employee profit-sharing paid by EFSA Total Total Per Pound $ 4,279,380 S 0.0372 2.803,200 0.0244 2.484.000 0.0216 $ 9,566,580 S 0.0832 EXHIBIT 5 Total Combined Pre-tax Income - PFC and EFSA Pre-tax income - PFC (United States) Pre-tax income - EFSA (Mexico) Total Pre-tax Income (PFC Combined) $ 12.226,800 (see Exhibit 1) 5,520,000 (see Exhibit 3) $ 17,746,800 EXHIBIT 1 Parson Foods Company (PFC) Profit and Loss Statement - Vegetable Group: Broccoli U.S. Production U.S. and Mexico Production Per Pound Per Pound Sales vohme (in pounds) 65,000,000 115,000,000 Sales revenue (from external customers) $ 40,300,000 $ 0.6200 $ 71,300,000 $ 0.6200 32,500,000 $ 0.5000 59,073,200 $ 0.5137 Cost of goods sold Gross profit (pre-tax income) Gross profit margin $ 7.800.000 S 19.35% 0.1200 $ 0.1063 12,226,800 $ 17.15% Income taxes (35%) 2,730,000 $ 0.0420 S 4,279,380 0.0372 Net income after taxes $ 5,070,000 0.0780 S 7,947,420 $ 0.0691 EXHIBIT 2 Parson Foods Conpany (PFC) TotalBroccoli Cost per Pound: U.S. Production Mexico Production, and Weighted Average U.S. Production Mexico Prodution Production volume (in pounds) 65.000.000 Production volume (in pounds) 50,000,000 Cont Item Raw naterials and packagig** Direct labor Manufacturing overhead Cost per Pound $ 0.2300 $ 0.1000 S 0.1500 Cost Item Raw materials and packaging imported from the U.S.** Direct labor Manufacturing overhead Total manufacturing costs Freight and transr expenses General administration expenses Total operating spenses of Maquila operation Cost per Pound $ $ 0.0600 $ 0.0900 $ 0.1500 $ $ 0.0500 0.0400 0.2400 Markup on total cost of Mavila operation 0.1104 EFSA transfer price to PFC S 0.3504 Import dutes paid by PFC (16) $ 0.0561 *Raw materials and packaging (not subject to U.S. import duties) $ 0.1250 Total Broccoli Cost 0.5000 TotalBroccoli Cost 0.5315 Total production volume (in pounds) Weighted average cost per pound 115,000,000 $ 0.5137 EXHIBIT 3 Eagle Foods Sociedad Anonima (EFSA) Income Statement Total Per Pound Sales Volume (in Pounds) 50,000,000 Sales (Internal, sold to PFC) Freight and Transfer Expenses Net Sales $ 17,520,000 $ 2,500,000 $ $ 15,020,000 $ 0.3504 0.0500 0.3004 Cost of Goods Sold (Manufacturing Conversion Costs) 7,500,000 $ 0.1500 0.1504 Gross Profit Gross Profit % 7,520,000 $ 42.92% General Administration Expenses Pre-tax Income 2,000,000 $ $ 5,520,000 $ 0.0400 0.1104 Income Taxes and Employee Profit-Sharing (45%) S 2.484.000 S 0.0497 Net Income After Taxes S 3.036.000 S 0.0607 EXHIBIT 4 Total Impact of Income Taxes, Import Duties, and Employee Profit-Sharing Total income taxes paid by PFC Import duties paid by PFC Income taxes and employee profit-sharing paid by EFSA Total Total Per Pound $ 4,279,380 S 0.0372 2.803,200 0.0244 2.484.000 0.0216 $ 9,566,580 S 0.0832 EXHIBIT 5 Total Combined Pre-tax Income - PFC and EFSA Pre-tax income - PFC (United States) Pre-tax income - EFSA (Mexico) Total Pre-tax Income (PFC Combined) $ 12.226,800 (see Exhibit 1) 5,520,000 (see Exhibit 3) $ 17,746,800