Murl Plastics Inc. purchased a new machine one year ago at a cost of $69,000. Although the machine operates well, the president of Murl Plastics is wondering if the company should replace it with a new electronic machine that has just come on the market. The new machine would slash annual operating costs by two-thirds, as shown in the comparative data below: PresentMachine ProposedNew Machine Purchase cost new $ 69,000 $ 103,500 Estimated useful life new 6 years 5 years Annual operating costs $ 48,300 $ 16,100 Annual straight-line depreciation 11,500 20,700 Remaining book value 57,500 — Salvage value now 11,500 — Salvage value in five years 0 0 In trying to decide whether to purchase the new machine, the president has prepared the following analysis: Book value of the old machine $ 57,500 Less: Salvage value 11,500 Net loss from disposal $ 46,000 “Even though the new machine looks good,” said the president, “we can’t get rid of that old machine if it means taking a huge loss on it. We’ll have to use the old machine for at least a few more years.” Sales are expected to be $241,500 per year, and selling and administrative expenses are expected to be $144,900 per year, regardless of which machine is used. Required: 1. Prepare a summary income statement covering the next five years, assuming the following: a. The new machine is not purchased. b. The new machine is purchased. (Leave no cells blank - be certain to enter "0" wherever required.)
Murl Plastics Inc. purchased a new machine one year ago at a cost of $69,000. Although the machine operates well, the president of Murl Plastics is wondering if the company should replace it with a new electronic machine that has just come on the market. The new machine would slash annual operating costs by two-thirds, as shown in the comparative data below: |
Present Machine |
Proposed New Machine |
|||||
Purchase cost new | $ | 69,000 | $ | 103,500 | ||
Estimated useful life new | 6 | years | 5 | years | ||
Annual operating costs | $ | 48,300 | $ | 16,100 | ||
Annual straight-line |
11,500 | 20,700 | ||||
Remaining book value | 57,500 | — | ||||
Salvage value now | 11,500 | — | ||||
Salvage value in five years | 0 | 0 | ||||
In trying to decide whether to purchase the new machine, the president has prepared the following analysis: |
Book value of the old machine | $ | 57,500 | |
Less: Salvage value | 11,500 | ||
Net loss from disposal | $ | 46,000 | |
“Even though the new machine looks good,” said the president, “we can’t get rid of that old machine if it means taking a huge loss on it. We’ll have to use the old machine for at least a few more years.” |
Sales are expected to be $241,500 per year, and selling and administrative expenses are expected to be $144,900 per year, regardless of which machine is used. |
Required: |
1. | Prepare a summary income statement covering the next five years, assuming the following: |
a. | The new machine is not purchased. |
b. | The new machine is purchased. |
(Leave no cells blank - be certain to enter "0" wherever required.) |
Trending now
This is a popular solution!
Step by step
Solved in 3 steps with 2 images