Question
In: Finance
The Lathe You are considering the purchase of a new lathe to expand production of a...
- The Lathe
You are considering the purchase of a new lathe to expand production of a hot product line. The lathe costs $280. It will have a life of four years. You will depreciate the lathe to zero book value using straight-line depreciation over four years. At the end of four years, you will sell the machine for $50. The new lathe will generate cash sales of $230 per year, and operating costs will run $120 per year. The firm will need to carry additional inventory of $30, accounts receivable of $30, and cash balances of $10. There is no material impact on accounts payable. The corporate tax rate is 40%. Assume the additional working capital requirements are incurred at the start of the project (t = 0) and are recovered in Year 4. The discount rate is 8%.
Assume all cash flows last for four years.
- Use a table similar to the following to estimate the total cash flows from the project.
|
Description |
0 |
1 |
2 |
3 |
4 |
- Assume the cash flows from (A) are the following:
|
Description |
0 |
1 |
2 |
3 |
4 |
|
Total cash flow |
‒375.00 |
100.00 |
100.00 |
100.00 |
200.00 |
What are the NPV and IRR for the project? (Show calculations to receive full credit.) Should you invest in the project?
Solutions
Expert Solution
| Tax rate | 40% | ||||||
| Calculation of annual depreciation | |||||||
| Depreciation | Year-1 | Year-2 | Year-3 | Year-4 | Total | ||
| Cost | $ 280 | $ 280 | $ 280 | $ 280 | |||
| Dep Rate | 25.00% | 25.00% | 25.00% | 25.00% | |||
| Depreciation | Cost * Dep rate | $ 70 | $ 70 | $ 70 | $ 70 | $ 280 | |
| Calculation of after-tax salvage value | |||||||
| Cost of machine | $ 280 | ||||||
| Depreciation | $ 280 | ||||||
| WDV | Cost less accumulated depreciation | $ - | |||||
| Sale price | $ 50 | ||||||
| Profit/(Loss) | Sale price less WDV | $ 50 | |||||
| Tax | Profit/(Loss)*tax rate | $ 20 | |||||
| Sale price after-tax | Sale price less tax | $ 30 | |||||
| Calculation of annual operating cash flow | |||||||
| Year-1 | Year-2 | Year-3 | Year-4 | ||||
| Sale | $ 230 | $ 230 | $ 230 | $ 230 | |||
| Less: Operating Cost | $ 120 | $ 120 | $ 120 | $ 120 | |||
| Contribution | $ 110 | $ 110 | $ 110 | $ 110 | |||
| Less: Depreciation | $ 70 | $ 70 | $ 70 | $ 70 | |||
| Profit before tax (PBT) | $ 40 | $ 40 | $ 40 | $ 40 | |||
| Tax@40% | PBT*Tax rate | $ 16 | $ 16 | $ 16 | $ 16 | ||
| Profit After Tax (PAT) | PBT - Tax | $ 24 | $ 24 | $ 24 | $ 24 | ||
| Add Depreciation | PAT + Dep | $ 70 | $ 70 | $ 70 | $ 70 | ||
| Cash Profit after-tax | $ 94 | $ 94 | $ 94 | $ 94 | |||
| Calculation of working capital movement | |||||||
| Increase in AR | $ 30 | ||||||
| Increase in Cash | $ 10 | ||||||
| Increase in inventory | $ 30 | ||||||
| Total working capital | $ 70 | ||||||
| Calculation of Cash flow | |||||||
| Year | Capital | Working capital | Operating cash | Annual Cash flow | |||
| 0 | $ (280) | $ (70) | $ (350) | ||||
| 1 | $ 94 | $ 94 | |||||
| 2 | $ 94 | $ 94 | |||||
| 3 | $ 94 | $ 94 | |||||
| 4 | $ 30 | $ 70 | $ 94 | $ 194 | |||
| Calculation of NPV | |||||||
| 8.00% | |||||||
| Year | Annual Cash flow | PV factor, 1/(1+r)^time | Present values | ||||
| 0 | $ (375) | 1.0000 | $ (375) | ||||
| 1 |
$ &nb
 jeff jeffy answered 2 years agoRelated SolutionsA company is considering a 5-year project to expand production with the purchase of a new...A company is considering a 5-year project to expand production
with the purchase of a new automated machine using the latest
technology. The new machine would cost $200,000 FOB St. Louis, with
a shipping cost of $8,000 to the plant location. Installation
expenses of $15,000 would also be required. This new machine would
be classified as 7-year property for MACRS depreciation purposes.
The project engineers anticipate that this equipment could be sold
for salvage for $44,000 at the end of...
Carlson Corp. is considering whether to expand widget production. This would require the purchase of a...Carlson Corp. is considering whether to expand widget
production. This would require the purchase of a new
widget-producing machine at a cost of $5,400,000. The machine would
produce 450,000 widgets per year during its useful life of three
years, and would be depreciated for tax purposes at a rate of
$1,800,000 per year. The machine would have a salvage value of
$500,000. Expanding widget production would also require the use of
a building that could otherwise be leased for $500,000...
MBA Corp is considering whether to expand widget production. This would require the purchase of a...MBA Corp is considering whether to expand widget production.
This would require the purchase of a new widget-producing machine
at a cost of $5,400,000. The machine would produce 450,000 widgets
per year during its useful life of three years, and would be
depreciated for tax purposes at a rate of $1,800,000 per year. The
machine would not have any salvage value. Expanding widget
production would also require the use of a building that could
otherwise be leased for $500,000 per...
Question 1. A company is planning to purchase a new machine to expand its production. There...Question 1. A company is planning to purchase a
new machine to expand its production. There are two brand available
A and B in the market. Both the
machines are costing OMR 10000. The following cash
inflows are expected to come for both the machines.
Years
Machine A
Machine B
1
2400
1200
2
3600
3000
3
5800
4800
4
6000
7600
5
6500
9200
Calculate Pay back period and
Discounted Payback period for Machine A and
Machine B and...
2. Smith Corp. is considering whether to expand widget production. This would require the purchase of...2. Smith Corp. is considering whether to expand widget
production. This would require the purchase of a new
widget-producing machine at a cost of $5,400,000. The machine would
produce 450,000 widgets per year during its useful life of three
years, and would be depreciated for tax purposes at a rate of
$1,800,000 per year. The machine would have a salvage value of
$500,000. Expanding widget production would also require the use of
a building that could otherwise be leased for...
Weir Inc. is considering to purchase of new production machine for $100,000. although the purchase of...Weir Inc. is considering to purchase of new production machine
for $100,000. although the purchase of this machine will not
produce ny increase in sales revenues , it will result in a
reduction of labor costs by $31,000 per year. the shipping cost is
is $7,000. in addition it would cost $3,000 to install this machine
properly. also because this machine is extremely efficient its
purchase would necessitate an increase in inventory of $25,000.
this machine has an expected life...
Steamboat Springs Furniture, Inc., is considering purchasing a new finishing lathe that costs $63,486.00. The lathe...
Steamboat Springs Furniture, Inc., is considering purchasing a new
finishing lathe that costs $63,486.00. The lathe will generate
revenues of $96,490.00 per year for five years. The cost of
materials and labor needed to generate these revenues will total
$50,599.00 per year, and other cash expenses will be $10,949.00 per
year. The machine is expected to sell for $9,903.00 at the end of
its five-year life and will be depreciated on a straight-line basis
over five years to zero. Steamboat...
Steamboat Springs Furniture, Inc., is considering purchasing a new finishing lathe that costs $64,262.00. The lathe...Steamboat Springs Furniture, Inc., is considering purchasing a
new finishing lathe that costs $64,262.00. The lathe will generate
revenues of $96,152.00 per year for five years. The cost of
materials and labor needed to generate these revenues will total
$48,052.00 per year, and other cash expenses will be $10,462.00 per
year. The machine is expected to sell for $9,573.00 at the end of
its five-year life and will be depreciated on a straight-line basis
over five years to zero. Steamboat...
Steamboat Springs Furniture, Inc., is considering purchasing a new finishing lathe that costs $64,714.00. The lathe...Steamboat Springs Furniture, Inc., is considering purchasing a
new finishing lathe that costs $64,714.00. The lathe will generate
revenues of $96,611.00 per year for five years. The cost of
materials and labor needed to generate these revenues will total
$50,945.00 per year, and other cash expenses will be $10,254.00 per
year. The machine is expected to sell for $8,091.00 at the end of
its five-year life and will be depreciated on a straight-line basis
over five years to zero. Steamboat...
Steamboat Springs Furniture, Inc., is considering purchasing a new finishing lathe that costs $61,068.00. The lathe...Steamboat Springs Furniture, Inc., is considering purchasing a
new finishing lathe that costs $61,068.00. The lathe will generate
revenues of $95,157.00 per year for five years. The cost of
materials and labor needed to generate these revenues will total
$50,914.00 per year, and other cash expenses will be $10,574.00 per
year. The machine is expected to sell for $8,753.00 at the end of
its five-year life and will be depreciated on a straight-line basis
over five years to zero. Steamboat...
ADVERTISEMENT
ADVERTISEMENT
Latest Questions
ADVERTISEMENT
|