Kim Kwon Digital Components Company assembles circuit boards by using a manually operated machine to insert electronic components. The original cost of the machine is $80,740, the accumulated depreciation is $25.880, its remaining useful life s 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 $174,135. 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: Proposed Operations Operations Present $205,39000 $205,390.00 $72,64000 $72,640.00 0.00 16,375.00 5,975.00 45,32000 175,070.00 $140,810.00 Sales Direct materials 4 Direct labor 50,245.00 4,775.00 159000 45,82000 Power and maintenance Taxes, insurance, etc. 7 Selling and administrative expenses Total expenses Required: a. Prepare a differential analysis dated May 4 to detemine 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. Refer to the lists of Labels and Amount Descriptions for the exact wording of the answer choices for text entres. For those boxes in which you must enter subtracted or negative numbers use a minus sign there is no amount or an amount is zero, enter "O. A colon ) wl automatically appesr if required b. Based only on the data presented, should the proposal be accepted? c. What are some of the other factors that should be considered before a final decision is made? Labels Cash flows from investing activities Costs Revenues Amount Descriptions Direct labor (5 years) Direct materials (5 years) Gain on sale of investments Income (loss) Loss on sale of investments Power and maintenance (5 years) Purchase price Sales (5 years) Selling and administrative expenses (5 years) Taxes, insurance, etc. (5 years) Total costs Differential Analys s a. Prepare a giffe renbal Ane dated May 4 to determine whether to continue with the old machine(Altenative 1) or replace the old machine(Altenative 2). Prepare the analysis over the useful life of the new machine Refer to the lists of Labels Amount Descriptions for the exact wording of the answer choices for text entries. For those boxes in which you must enter subtracted or negative numbers use a minus sign I there is no amount or an amount is zero, enter"0 A colon )wl automatically appear if required Differential Analysis Continue with (Alternative1) or Replace (Alternative 2) Old Machine May 4 Continue with Replace Old Differential Effect Machine Old Machine on Income Altermative 1) Altermative 2) Altemative 2) Label) Label) 2
