Question
Boyer Digital Components Company assembles circuit boards by using a manually operated machine to insert electronic components. The original cost of the machine is $55,400,
Boyer Digital Components Company assembles circuit boards by using a manually operated machine to insert electronic components. The original cost of the machine is $55,400, the accumulated depreciation is $22,200, its remaining useful life is five years, and its residual value is negligible. On May 4 of the current year, a proposal was made to replace the present manufacturing procedure with a fully automatic machine that has a purchase price of $115,200. 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 | $175,600 | $175,600 | ||
Direct materials | $59,800 | $59,800 | ||
Direct labor | 41,600 | |||
Power and maintenance | 3,900 | 20,500 | ||
Taxes, insurance, etc. | 1,400 | 4,600 | ||
Selling and administrative expenses | 41,600 | 41,600 | ||
Total expenses | $148,300 | $126,500 |
a. Prepare a differential analysis dated May 4 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 "0". If required, use a minus sign to indicate a loss.
Differential Analysis | |||
Continue with Old Machine (Alt. 1) or Replace Old Machine (Alt. 2) | |||
May 4 | |||
Continue with Old Machine (Alternative 1) | Replace Old Machine (Alternative 2) | Differential Effects (Alternative 2) | |
Revenues: | |||
Sales (5 years) | $fill in the blank f7a97afedf95fea_1 | $fill in the blank f7a97afedf95fea_2 | $fill in the blank f7a97afedf95fea_3 |
Costs: | |||
Purchase price | fill in the blank f7a97afedf95fea_4 | fill in the blank f7a97afedf95fea_5 | fill in the blank f7a97afedf95fea_6 |
Direct materials (5 years) | fill in the blank f7a97afedf95fea_7 | fill in the blank f7a97afedf95fea_8 | fill in the blank f7a97afedf95fea_9 |
Direct labor (5 years) | fill in the blank f7a97afedf95fea_10 | fill in the blank f7a97afedf95fea_11 | fill in the blank f7a97afedf95fea_12 |
Power and maintenance (5 years) | fill in the blank f7a97afedf95fea_13 | fill in the blank f7a97afedf95fea_14 | fill in the blank f7a97afedf95fea_15 |
Taxes, insurance, etc. (5 years) | fill in the blank f7a97afedf95fea_16 | fill in the blank f7a97afedf95fea_17 | fill in the blank f7a97afedf95fea_18 |
Selling and admin. expenses (5 years) | fill in the blank f7a97afedf95fea_19 | fill in the blank f7a97afedf95fea_20 | fill in the blank f7a97afedf95fea_21 |
Profit (Loss) | $fill in the blank f7a97afedf95fea_22 | $fill in the blank f7a97afedf95fea_23 | $fill in the blank f7a97afedf95fea_24 |
b. Based only on the data presented, should the proposal be accepted?
c. Differences in capacity between the two alternatives is to consider before a final decision is made.
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started