Bonita Company is considering the purchase of a new machine. The invoice price of the machine is $$109,000,$ freight charges are

estimated to be $$3,000,$ and installation costs are expected to be $$5,000.$ The salvage value of the new equipment is expected to be

zero after a useful life of $5$ years. The company could retain the existing equipment and use it for an additional $5$ years if it doesn't

purchase the new machine. At that time, the equipment's salvage value would be zero. If Bonita purchases the new machine now, it

would have to scrap the existing machine. Bonita's accountant, Linda Williams, has accumulated the following data for annual sales and

expenses, with and without the new machine:

Without the new machine, Bonita can sell $9,000$ units of product annually at a per$-$unit selling price of $$100.$ If it purchases

the new machine, the number of units produced and sold would increase by $10\%,$ and the selling price would remain the

same.

The new machine is faster than the old machine, and it is more efficient in its use of materials. With the old machine, the

gross profit rate is $25\%$ of sales, whereas the rate will be $30\%$ of sales with the new machine.

Annual selling expenses are $$140,000$ with the current machine. Because the new machine would produce a greater

number of units to be sold, annual selling expenses are expected to increase by $10\%$ if it is purchased.

Annual administrative expenses are expected to be $$78,000$ with the old machine, and $$88,000$ with the new machine.

The current book value of the existing machine is $$28,000.$ Bonita uses straight$-$line depreciation.

Prepare an incremental analysis for the four years that shows whether Bonita should retain the existing machine or buy the new one.

$($Ignore income tax effects.$)($If an amount reduces the net income then enter with a negative sign preceding the number or parenthesis, e$.$g$.$

$-15,000,(15,000).$ Enter all other amounts as positive and subtract where necessary. Do not leave any answer field blank. Enter $0$ for amounts.$)$Sales

Less costs:

Cost of goods sold

Selling

Administrative

Operating income

Buy New Machine

Sales

Less costs:

Cost of goods sold

Selling

Administrative

Operating income$\backslash$table$[[,,\backslash$table$[[$Retain Old$],[$Machine$]],,\backslash$table$[[$Replace Old$],[$Machine$]],,\backslash$table$[[$Net Income$],[$Increase $($Decrease$)]]],[$Operating income,$$,,$$$,,$$$,],[$Cost of the new machine$],[$Totals$,$$$,,$$$,,$$$,]]$

The new machine $----$be purchased.