Purchase price of a new machine is $84000 and the useful life of the machine is 6 years

Purchase price of a new machine is $84000 and the useful life of the machine is 6 years. At the end of 6 years salvage value of the machine is zero. Before tax earnings from the new machine is $18000 per year. The effective income tax rate is 40% and after tax MARR is 12% using the SL depreciation, show the before-tax and after-tax cash flows in a table and calculate after-tax IRR value for this investment. Is this a good investment?

Solutions

Expert Solution

Since annual earning is $18000, before tax cash flow = $18000

Annual Depreciation = Cost/ Useful Life = 84000/6 = $14000

Net Profit Before Tax = Earnings - Depreciation = 18000-14000=$4000

Tax =40%*4000=$1600

Profit After Tax = Profit Before Tax - Tax =4000-1600 = $2400

After tax cash flow = Profit after tax + depreciation = 2400+14000=$16400

Hence cashflows can be tabulated as below:

	Year 0	Year 1	Year 2	Year 3	Year 4	Year 5	Year 6
Before Tax cash flows	-84000	18000	18000	18000	18000	18000	18000
After Tax cash flows	-84000	16400	16400	16400	16400	16400	16400

Since after tax IRR is 4.72% which is less than MARR of 12%, it is not a good investment

Rahul Sunny answered 1 year ago

Next > < Previous

Related Solutions

Purchase price of a new machine is $84000 and the useful life of the machine is 6 years.

Purchase price of a new machine is $84000 and the useful life of the machine is 6 years. At the end of 6 years, salvage value of the machine is zero. Before tax earnings from the new machine is $18000 per year. The effective income tax rate is 40% and after tax MARR is 12%. Using the SL depreciation, show the before-tax and after-tax cash flows in a table and calculate after-tax IRR value for this investment. Is this a...

A machine with an initial purchase price of $29100 has a useful life of 10 years....

A machine with an initial purchase price of $29100 has a useful life of 10 years. The usage of this machine is forecasted to bring us the savings in the table below. At an interest rate of 0% how many years will it take to payback the investment? Year 1 2 3 4 5 6 7 8 9 10 Savings, $ 7000 9000 5000 3000 4000 6000 5000 6000 4000 7000 1-2 years 2-3 years 3-4 years 4-5 years 5-6...

A new machine costs $120,000, has an estimated useful life of five years and an estimated...

A new machine costs $120,000, has an estimated useful life of five years and an estimated salvage value of $15,000 at the end of that time. It is expected that the machine can produce 210,000 widgets during its useful life. The New Times Company purchases this machine on January 1, 2017, and uses it for exactly three years. During these years the annual production of widgets has been 80,000, 50,000, and 30,000 units, respectively. On January 1, 2020, the machine...

Your Company purchased a machine with an estimated useful life of 8 years. The machine will...

Your Company purchased a machine with an estimated useful life of 8 years. The machine will generate cash inflows of $96,000 each year. The salvage value at the end of the project is $80,000. Your Company's discount rate is 6%. The net present value of the investment is ($7,500). What is the purchase price of the machine?

The cost to purchase “New Tech” will be $421,000 and will have a useful life of...

The cost to purchase “New Tech” will be $421,000 and will have a useful life of 6 years; “New Tech” will have a salvage value of $26,000 at the end of 6 years. The cost to purchase “Standard Classic” will be $235,000 and will also have a useful life of 6 years; “Standard Classic” will have a salvage value of $5,000 at the end of 6 years. Total Contribution Margin from the sale of Widgets will be different for each...

Melody Corporation purchased a machine for $400,000. This machine has a useful life of 10 years...

Melody Corporation purchased a machine for $400,000. This machine has a useful life of 10 years and an estimated salvage of $20,000. Depreciation was recorded on a straight-line basis for 7 years. After recording depreciation expense in the 7th year, Melody sold the machine for $100,000. (a) What is the carrying value of the machine at the point of sale? (10 pts) (b) How much gain or loss should Melody report on the sale? (6 pts). Clearly identify if the...

The useful life of a video camera is stated to be 6 years on average, with...

The useful life of a video camera is stated to be 6 years on average, with a standard deviation of 0.75 years. A sample of the lifespan of 30 televisions had a standard deviation of 1.2 years. If the life times of televisions have a normal distribution. Create a hypothesis test that can be used to determine if the standard deviation of the useful life of televisions is considerably greater than that of video cameras. With a significance level of...

A firm paid $370,000 for a machine with a useful life of 10 years, at which...

A firm paid $370,000 for a machine with a useful life of 10 years, at which point they expect to sell it for $100,000. Assuming they use time as their allocation basis and use double-declining balance depreciation, how much depreciation will they record in Year 1? How much is the depreciation?

On June 30, a machine with a useful life of 10 years and a residual value...

On June 30, a machine with a useful life of 10 years and a residual value of $10,000 was purchased for $75,000. What is the depreciation expense for year 2 under straight line depreciation? A. 6,500 B. 13,000 Not sure if the question is looking for just the expense for year 2 which would be $6,500, or the accumulated depreciation expense of all the years up until year 2 which would then be $13,000.

PROBLEM A machine that costs $ 40,000 has a useful life of 8 years and it...

PROBLEM A machine that costs $ 40,000 has a useful life of 8 years and it is estimated that the residual value at the end of its useful life is $ 5,000. This machine, which will be used to make pieces of complex geometry and will have an annual operation and maintenance cost of $ 8,000. The operator of this machine receives $ 15.00 per hour and the machine consumes power at a rate of $ 1.15 per hour. It...

Subjects