In: Accounting
Jarriot, Inc., presented two years of data for its Furniture Division and its Houseware Division. Furniture Division: Year 1 Year 2 Sales $35,200,000 $38,400,000 Operating income 1,390,000 1,590,000 Average operating assets 9,180,000 9,180,000 Houseware Division: Year 1 Year 2 Sales $11,600,000 $12,700,000 Operating income 630,000 540,000 Average operating assets 5,650,000 5,650,000 At the end of Year 2, the manager of the Houseware Division is concerned about the division’s performance. As a result, he is considering the opportunity to invest in two independent projects. The first is called the Espresso-Pro; it is an in-home espresso maker that can brew regular coffee as well as make espresso and latte drinks. While the market for espresso drinkers is small initially, he believes this market can grow, especially around gift-giving occasions. The second is the Mini-Prep appliance that can be used to do small chopping and dicing chores that do not require a full-sized food processor. Without the investments, the division expects that Year 2 data will remain unchanged. The expected operating incomes and the outlay required for each investment are as follows: Espresso-Pro Mini-Prep Operating income $28,000 $15,100 Outlay 190,000 140,000 Jarriot’s corporate headquarters has made available up to $510,000 of capital for this division. Any funds not invested by the division will be retained by headquarters and invested to earn the company’s minimum required rate of return, 7 percent. Required:
1. Compute the residual income for each of the opportunities. (Round to the nearest dollar.)
Espresso-Pro residual income $_____
Mini-Prep residual income $_____
2. Compute the divisional residual income for each of the following four alternatives: (Round to the nearest dollar.)
a. The Espresso-Pro is added. $_____
b. The Mini-Prep is added. $______
c. Both investments are added. $_______
d. Neither investment is made; the status quo is maintained. $_______
Please hit LIKE button if this helped. For any further explanation, please put your query in comment, will get back to you. | |||||
Residual Income= | Operating Income-(Average Operating Assets*Rate) | ||||
Part 1 | Espresso | Mini Prep | |||
Average Operating Assets | $ 190,000 | $ 140,000 | |||
Rate | 7% | 7% | |||
Operating Income | $ 28,000 | $ 15,100 | |||
Less: Average Operating Assets*Rate | $ 13,300 | $ 9,800 | |||
Residual Income | $ 14,700 | $ 5,300 | |||
Part 2 | |||||
a | b | c | d | ||
Average Operating Assets (Houseware+New opp) | $ 5,840,000 | $ 5,790,000 | $ 5,980,000 | 5650000 | |
Rate | 7% | 7% | 7% | 7% | |
Operating Income | $ 568,000 | $ 555,100 | $ 583,100 | 540000 | |
Less: Average Operating Assets*Rate | $ 408,800 | $ 405,300 | $ 418,600 | $ 395,500 | |
Residual Income | $ 159,200 | $ 149,800 | $ 164,500 | $ 144,500 | |