Question

In: Finance

One year ago, your company purchased a machine used in manufacturing for $ 120, 000. You...

One year ago, your company purchased a machine used in manufacturing for $ 120, 000. You have learned that a new machine is available that offers many advantages and you can purchase it for $ 140, 000 today. It will be depreciated on a straight-line basis over 10 years and has no salvage value. You expect that the new machine will produce a gross margin (revenues minus operating expenses other than depreciation) of $ 60,000 per year for the next 10 years. The current machine is expected to produce a gross margin of $ 23,000 per year. The current machine is being depreciated on a straight-line basis over a useful life of 11 years, and has no salvage value, so depreciation expense for the current machine is $ 10,909 per year. The market value today of the current machine is $ 45,000. Your company's tax rate is 45 %, and the opportunity cost of capital for this type of equipment is 10 %. Should your company replace its year-old machine?

------------------------------------------

The NPV of replacing the year-old machine is (...) (Round to the nearest dollar.)

Solutions

Expert Solution

Calculation of NPV of replacing the old machine:

Net Initial Investment = Cost of new machine- sale proceeds of old machine +/- tax on sale proceeds

Cost of new machine = $140000

Sale proceeds of old machine = $45000

Book value of machine = $109091

Tax proceedings on sale proceedings= (45000-109091)*45%= $(28841)

Net Investment = $140000-$45000-$28841 = $66159

Incremental cash flows from year 1 to 10 :

Incremental revenue = $60000-$23000 = $37000

Incremental depreciation =$14000-$10909 =$3091

Net Incremental cash flows = (Incremental revenue- Incremental depreciation)*(1- tax rate) + incremental depreciation

= ($37000 - $3091)*(1-0.45) + $3091

= $ 21741

Net cash inflow for year 1 to 10 = Annual inflow * PV of annuity factor of 10% for 10 years

= $ 21741*6.1446

= $ 133590

NPV of replacing the old machine = PV of net cash inflows - net outflows

= $133590 - $66159

= $67431

Hence it is advisable to replace the old machine since the NPV is positive.

NPV of replacing the old machine = $67431

jeff jeffy answered 1 day ago

Next > < Previous

Related Solutions

One year? ago, your company purchased a machine used in manufacturing for $ 120, 000. You...

One year? ago, your company purchased a machine used in manufacturing for $ 120, 000. You have learned that a new machine is available that offers many? advantages; you can purchase it for $ 170, 000 today. It will be depreciated on a? straight-line basis over ten? years, after which it has no salvage value. You expect that the new machine will contribute EBITDA? (earnings before? interest, taxes,? depreciation, and? amortization) of $ 50, 000 per year for the next...

One year ago, your company purchased a machine used in manufacturing for $ 120 comma 000....

One year ago, your company purchased a machine used in manufacturing for $ 120 comma 000. You have learned that a new machine is available that offers many advantages and that you can purchase it for $ 160 comma 000 today. The CCA rate applicable to both machines is 40 %; neither machine will have any long-term salvage value. You expect that the new machine will produce earnings before interest, taxes, depreciation, and amortization (EBITDA) of $ 40 comma 000...

One year ago, your company purchased a machine used in manufacturing for $ 95 000 ....

One year ago, your company purchased a machine used in manufacturing for $ 95 000 . You have learned that a new machine is available that offers many advantages; you can purchase it for $ 140000 today. It will be depreciated on a straight-line basis over ten years, after which it has no salvage value. You expect that the new machine will contribute EBITDA (earnings before interest, taxes, depreciation, and amortization) of $ 50 000 per year for the next...

One year ago, your company purchased a machine used in manufacturing for $105 000. You have...

One year ago, your company purchased a machine used in manufacturing for $105 000. You have learned that a new machine is available that offers many advantages; you can purchase it for $150 000 today. It will be depreciated on a straight-line basis over ten years and has no salvage value. You expect that the new machine will produce a gross margin (revenues minus operating expenses other than depreciation) of $40 000 per year for the next ten years. The...

*One year ago, your company purchased a machine used in manufacturing for $110 000. You have...

*One year ago, your company purchased a machine used in manufacturing for $110 000. You have learned that a new machine is available that offers many advantages; you can purchase it for $150 000 today. It will be depreciated on a straight-line basis over 10 years and has no salvage value. You expect that the new machine will produce a gross margin (revenue minus operating expenses other than depreciation) of $40 000 per year for the next 10 years. The...

One year ago, your company purchased a machine used in manufacturing for $ 90 comma 000....

One year ago, your company purchased a machine used in manufacturing for $ 90 comma 000. You have learned that a new machine is available that offers many advantages and that you can purchase it for $ 170 comma 000 today. The CCA rate applicable to both machines is 40 %; neither machine will have any long-term salvage value. You expect that the new machine will produce earnings before interest, taxes, depreciation, and amortization (EBITDA) of $ 45 comma 000...

One year ago, your company purchased a machine used in manufacturing for $ 110 comma 000....

One year ago, your company purchased a machine used in manufacturing for $ 110 comma 000. You have learned that a new machine is available that offers many advantages and you can purchase it for $ 150 comma 000 today. It will be depreciated on a straight-line basis over 10 years and has no salvage value. You expect that the new machine will produce a gross margin (revenues minus operating expenses other than depreciation) of $ 40 comma 000 per...

One year ago, your company purchased a machine used in manufacturing for $ 100 comma 000....

One year ago, your company purchased a machine used in manufacturing for $ 100 comma 000. You have learned that a new machine is available that offers many advantages and that you can purchase it for $ 150 comma 000 today. The CCA rate applicable to both machines is 20 %; neither machine will have any long-term salvage value. You expect that the new machine will produce earnings before interest, taxes, depreciation, and amortization (EBITDA) of $ 50 comma 000...

One year ago, your company purchased a machine used in manufacturing for $ 110 comma 000....

One year ago, your company purchased a machine used in manufacturing for $ 115 comma 000....

One year ago, your company purchased a machine used in manufacturing for $ 115 comma 000. You have learned that a new machine is available that offers many advantages and you can purchase it for $ 145 comma 000 today. It will be depreciated on a straight-line basis over 10 years and has no salvage value. You expect that the new machine will produce a gross margin (revenues minus operating expenses other than depreciation) of $ 50 comma 000 per...

Subjects

Question

One year​ ago, your company purchased a machine used in manufacturing for $ 120, 000. You...

Solutions

Expert Solution

Related Solutions

One year ago, your company purchased a machine used in manufacturing for $ 120, 000. You...