Question

Oscar Clemente is the manager of Forbes Division of Pitt, Inc., a manufacturer of biotech products. Forbes Division, which has $4.1 million in assets, manufactures a special testing device. At the beginning of the current year, Forbes invested $5.1 million in automated equipment for test machine assembly. The division's expected income statement at the beginning of the year was as follows: Sales revenue $ 16,500,000 Operating costs Variable 2,100,000 Fixed (all cash) 7,600,000 Depreciation New equipment 1,550,000 Other 1,350,000 Division operating profit $ 3,900,000 A sales representative from LSI Machine Company approached Oscar in October. LSI has for $6.6 million a new assembly machine that offers significant improvements over the equipment Oscar bought at the beginning of the year. The new equipment would expand division output by 10 percent while reducing cash fixed costs by 5 percent. It would be depreciated for accounting purposes over a three-year life. Depreciation would be net of the $510,000 salvage value of the new machine. The new equipment meets Pitt's 12 percent cost of capital criterion. If Oscar purchases the new machine, it must be installed prior to the end of the year. For practical purposes, though, Oscar can ignore depreciation on the new machine because it will not go into operation until the start of the next year. The old machine, which has no salvage value, must be disposed of to make room for the new machine. Pitt has a performance evaluation and bonus plan based on residual income. Pitt uses a cost of capital of 12 percent in computing residual income. Income includes any losses on disposal of equipment. Investment is computed based on the end-of-year balance of assets, net book value. Ignore taxes. Oscar Clemente is still assessing the problem of whether to acquire LSI's assembly machine. He learns that the new machine could be acquired next year, but if he waits until then, it will cost 11 percent more. The salvage value would still be $510,000. Required: Calculate the residual income for the coming year assuming that the new equipment is bought at the beginning of the year. (Do not round intermediate calculations. Enter your answer in thousands of dollars not in millions of dollars. Round your final answers to nearest whole number value.)

Answer 1

	Formula	Amount
Sales revenue	=16500000*(1+0.1)	18,150,000.00
Operating Costs
Variable	=2100000*(1+0.1)	2,310,000.00
Fixed Costs	=7600000*(1-0.05)	7,220,000.00
Depreciation
New Equipment	-	-
Other		1,350,000.00
Loss on sale of automated equipment	=5100000-1510000	3,590,000.00
Operational Profit		3,680,000.00
Less: Cost of capital (on net investment in new machine 6.6 million and other assets 4.1 million)	=(4100000+6600000)*0.12	1,284,000.00
Residual Income		2,396,000.00