In: Accounting
Jordan Technologies, Inc. has three divisions. Jordan has a desired rate of return of 12.0 percent. The operating assets and income for each division are as follows:
Divisions | Operating Assets | Operating Income | |||||
Printer | $ | 630,000 | $ | 104,580 | |||
Copier | 900,000 | 99,900 | |||||
Fax | 450,000 | 63,000 | |||||
Total | $ | 1,980,000 | $ | 267,480 | |||
Jordan headquarters has $129,000 of additional cash to invest in one of its divisions. The division managers have identified investment opportunities that are expected to yield the following ROIs:
Expected ROIs for | ||
Divisions | Additional Investments | |
Printer | 13.5 | % |
Copier | 12.5 | % |
Fax | 11.5 | % |
. Calculate the residual income:
(1) At the corporate (headquarters) level before the additional investment.
(2) At the division level before the additional investment.
(3) At the investment level.
(4) At the division level after the additional investment.
Divisions | Operating Assets | Operating Income | |
Printer | 630,000 | 104,580 | |
Copier | 900,000 | 99,900 | |
Fax | 450,000 | 63,000 | |
Total | 1,980,000 | 267,480 | |
Residual income | |||
Net operating income-(Operating assets*min required rate of return*12%) | |||
ans 1 | |||
Residual income | |||
267480-(1980000*12%) | 29880 | ||
ans 2 | |||
in $ | |||
Printer | 104580-(630000*12%) | 28980 | |
Copier | 99900-(900000*12%) | -8100 | |
Fax | 63000-(450000*12%) | 9000 | |
ans 3 | |||
Residual income after additional investment | |||
(267480+(129000*13.51%)-((1980000+129000)*12%) | 31828 | ||
In case taken 13.5% rounded off | 31815 | ||
ROI=267480/1980000*100 | 13.51 | ||
ans 4 | |||
in $ | |||
Printer | (104580+(129000*13.5%))-((630000+129000)*12%) | 30915 | |
Copier | (99900+(129000*12.5%))-((900000+129000)*12%) | -7455 | |
Fax | (63000+(129000*11.5%))-((450000+129000)*12%) | 8355 | |
If any doubt please comment |