Differential Analysis for Machine Replacement

Taipei Digital Components Company assembles circuit boards by using a manually operated machine to insert electronic components. The original cost of the machine is $91,400, the accumulated depreciation is $36,600, its remaining useful life is five years, and its residual value is negligible. On September 27, 2014, a proposal was made to replace the present manufacturing procedure with a fully automatic machine that will cost $190,100. The automatic machine has an estimated useful life of five years and no significant residual value. For use in evaluating the proposal, the accountant accumulated the following annual data on present and proposed operations:
Present Operations Proposed Operations
Sales $289,700 $289,700
Direct materials 98,700 98,700
Direct labor 68,600 -
Power and maintenance 6,400 33,800
Taxes, insurance, etc. 2,300 7,600
Selling and administrative expenses 68,600 68,600
Total expenses $244,600 $208,700

Hide
a. Prepare a differential analysis dated September 27, 2014, to determine whether to continue with the old machine (Alternative 1) or replace the old machine (Alternative 2). Prepare the analysis over the useful life of the new machine. If an amount is zero, enter zero "0".

Differential Analysis
Continue with Old Machine (Alt. 1) or Replace Old Machine (Alt. 2)
September 27, 2014
Continue with Old Machine (Alternative 1)
Replace Old Machine (Alternative 2)
Differential Effect on Income (Alternative 2)
Revenues:
Sales (5 years)

$

$

$
Costs:
Purchase price
Direct materials (5 years)
Direct labor (5 years)
Power and maintenance (5 years)
Taxes, insurance, etc. (5 years)
Selling and admin. expenses (5 years)
Income (Loss)

$

$

$