Question: Please help explain the yellow fields that are still blank. Thank you. PR 11-2A Differential analysis for machine replacement proposal Obj. 1 Gutenberg Publishers Inc.


Please help explain the yellow fields that are still blank. Thank you.
PR 11-2A Differential analysis for machine replacement proposal Obj. 1 Gutenberg Publishers Inc. is considering replacing a machine that has been used in its factory for 4 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 Annual depreciation (straight-line) Annual manufacturing costs, excluding depreciation Annual nonmanufacturing operating expenses Annual revenue Current estimated selling price of machine 2. New Machine 4 Purchase price of machine, 6-year life Annual depreciation (straight-line) Estimated annual manufacturing costs, excluding depreciation $120,000 12,000 30,000 22,500 90,000 40,000 $160,000 16,000 7,500 > Annual nonmanufacturing operating expenses and revenue are not expected to be affected by purchase of the new machine. Instructions 1. Prepare a differential analysis as of November 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 6-year period if the new machine is acquired. List other factors that should be considered before a final decision is reached. F PR 2 Cost of machine, ten-year life 3 Annual depreciation (straight-line) 4 Annual manufacturing costs, excluding depreciation 5 Annual nonmanufacturing operating expenses 6 Annual revenue 7 Current estimated selling price of the machine 8 Remaining useful life S6789 10 11 Purchase price of machine, six-year life 12 Annual depreciation (straight-line) 13 Estimated annual manufacturing costs, exclusive of depreciation 14 Useful life 15 16 1 17 Old Machine 18 19 New Machine 32 33 20 21 Revenues: 22 Proceeds from sale of old machine 23 Costs: 24 Purchase price of new machine 25 Manufacturing costs 26 Total costs 27 Income (loss) 28 29 30 2 31 $ PR 9-2A Template $ 120,000 12,000 30,000 22,500 90,000 40,000 160,000 16,000 7,500 Differential Analysis Continue with Old Machine (Alternative 1) or Replace Old Machine (Alternative 2) 8-Nov $ $ Continue with Old Machine (Alternative 1) years years Replace Old Machine (Alternative 2) $ $ $ $ $ Differential Effect on Income (Alternative 2) 40,000 $ (160,000) (160,000) $ (120,000) $ 40,000 (160,000) (160,000) (120,000)
Step by Step Solution
There are 3 Steps involved in it
Get step-by-step solutions from verified subject matter experts
