Pharoah Enterprises uses a computer to handle its sales invoices. Lately, business has been so good that it takes an extra 3 hours per night, plus every third Saturday, to keep up with the volume of sales invoices. Management is considering updating its computer with a faster model that would eliminate all of the overtime processing.

		Current Machine			New Machine
Original purchase cost		$15,200			$25,000
Accumulated depreciation		$6,500			_
Estimated annual operating costs		$24,600			$19,900
Remaining useful life		5 years			5 years

If sold now, the current machine would have a salvage value of $12,400. If operated for the remainder of its useful life, the current machine would have zero salvage value. The new machine is expected to have zero salvage value after 5 years.

Prepare an incremental analysis to determine whether the current machine should be replaced. (In the first two columns, enter costs and expenses as positive amounts, and any amounts received as negative amounts. In the third column, enter net income increases as positive amounts and decreases as negative amounts. Enter negative amounts using either a negative sign preceding the number e.g. -45 or parentheses e.g. (45).)

		Retain Machine		Replace Machine		Net Income Increase (Decrease)
Operating costs		$enter a dollar amount		$enter a dollar amount		$enter the difference between the two previous amounts in the row
New machine cost		enter a dollar amount		enter a dollar amount		enter the difference between the two previous amounts in the row
Salvage value (old)		enter a dollar amount		enter a dollar amount		enter the difference between the two previous amounts in the row
Total		$enter a total amount		$enter a total amount		$enter a total amount

The current machine should be select between replaced and retained replacedretained.