Differential Analysis for Machine Replacement Proposal Lexigraphic Printing Company is considering replacing a machine that has been used in its factory for four years. Relevant data associated with the operations of the old machine and the new machine, neither of which has any estimated residual value, are as follows: Old Machine Cost of machine, 10-year life $89,000 Annual depreciation (straight-line) 8,900 Annual manufacturing costs, excluding depreciation 23,600 Annual nonmanufacturing operating expenses 6,100 Annual revenue 74,200 Current estimated selling price of machine 29,700 New Machine Purchase price of machine, six-year life $119,700 Annual depreciation (straight-line) 19,950 Estimated annual manufacturing costs, excluding depreciation 6,900 Annual nonmanufacturing operating expenses and revenue are not expected to be affected by purchase of the new machine. Required: Prepare a differential analysis as of April 30 comparing operations using the present machine (Alternative 1) with operations using the new machine (Alternative 2). The analysis should indicate the total differential profit that would result over the six-year period if the new machine is acquired. If an amount is zero, enter "0". Use a minus sign to indicate a loss. Differential Analysis Continue with (Alt. 1) or Replace (Alt. 2) Old Machine April 30 Continue with Old Machine (Alternative 1) Replace Old Machine (Alternative 2) Differential Effect (Alternative 2) Revenues: Proceeds from sale of old machine $ $ $ Costs: Purchase price Annual manufacturing costs (6 yrs.) Profit (loss) $ $ $
Differential Analysis for Machine Replacement Proposal
Lexigraphic Printing Company is considering replacing a machine that has been used in its factory for four years. Relevant data associated with the operations of the old machine and the new machine, neither of which has any estimated residual value, are as follows:
Old Machine |
|
Cost of machine, 10-year life |
$89,000 |
Annual |
8,900 |
Annual |
23,600 |
Annual nonmanufacturing operating expenses |
6,100 |
Annual revenue |
74,200 |
Current estimated selling price of machine |
29,700 |
|
|
New Machine |
|
Purchase price of machine, six-year life |
$119,700 |
Annual depreciation (straight-line) |
19,950 |
Estimated annual manufacturing costs, excluding depreciation |
6,900 |
Annual nonmanufacturing operating expenses and revenue are not expected to be affected by purchase of the new machine.
Required:
- Prepare a differential analysis as of April 30 comparing operations using the present machine (Alternative 1) with operations using the new machine (Alternative 2). The analysis should indicate the total differential profit that would result over the six-year period if the new machine is acquired. If an amount is zero, enter "0". Use a minus sign to indicate a loss.
Differential Analysis |
|||
Continue with (Alt. 1) or Replace (Alt. 2) Old Machine |
|||
April 30 |
|||
Continue |
Replace |
Differential |
|
Revenues: |
|||
Proceeds from sale of old machine |
$ |
$ |
$ |
Costs: |
|||
Purchase price |
|||
Annual manufacturing costs (6 yrs.) |
|||
|
$ |
$ |
$ |
Trending now
This is a popular solution!
Step by step
Solved in 2 steps