Question

In: Finance

Franklin Company is analyzing two machines to determine which one it should purchase. Whichever machine is...

Franklin Company is analyzing two machines to determine which one it should purchase. Whichever machine is purchased will be replaced at the end of its useful life. The company requires a 12 percent rate of return and uses straight-line depreciation to a zero book value over the life of the machine. Machine A has a cost of $372,000, annual operating costs of $31,600, and a 4-year life. Machine B costs $268,000, has annual operating costs of $39,200, and a 3-year life. The firm currently pays no taxes. Which machine should be purchased and why? Machine A; because it will save the company about $2,875 a year Machine A; because it will save the company about $4,130 a year Machine B; because it will save the company about $3,294 a year Machine B; because it will save the company about $2,795 a year Machine B; because it will save the company about $2,358 a year

Solutions

Expert Solution

Machine A

Time line 0 1 2 3 4
Cost of new machine -372000
=Initial Investment outlay -372000
100.00%
Sales 0 0 0 0
Profits Sales-variable cost 0 0 0 0
Operating cost -31600 -31600 -31600 -31600
-Depreciation Cost of equipment/no. of years -93000 -93000 -93000 -93000 0 =Salvage Value
=Pretax cash flows -124600 -124600 -124600 -124600
-taxes =(Pretax cash flows)*(1-tax) -124600 -124600 -124600 -124600
+Depreciation 93000 93000 93000 93000
=after tax operating cash flow -31600 -31600 -31600 -31600
+Tax shield on salvage book value =Salvage value * tax rate 0
=Terminal year after tax cash flows 0
Total Cash flow for the period -372000 -31600 -31600 -31600 -31600
Discount factor= (1+discount rate)^corresponding period 1 1.12 1.2544 1.404928 1.5735194
Discounted CF= Cashflow/discount factor -372000 -28214.29 -25191.33 -22492.26 -20082.37
NPV= Sum of discounted CF= -467980.24
Year or period 0 1 2 3 4
EAC -154075.2 -154075.2 -154075.2 -154075.2
Discount factor= (1+discount rate)^corresponding period 1.12 1.2544 1.404928 1.5735194
Discounted CF= Cashflow/discount factor -137567.2 -122827.8 -109667.7 -97917.58
NPV= -467980.24
EAC is equivalent yearly CF with same NPV = -154075.2105

Machine B

Time line 0 1 2 3
Cost of new machine -268000
=Initial Investment outlay -268000
100.00%
Sales 0 0 0
Profits Sales-variable cost 0 0 0
Operating cost -39200 -39200 -39200
-Depreciation Cost of equipment/no. of years -89333.33 -89333.33 -89333.33 0 =Salvage Value
=Pretax cash flows -128533.3 -128533.3 -128533.3
-taxes =(Pretax cash flows)*(1-tax) -128533.3 -128533.3 -128533.3
+Depreciation 89333.333 89333.333 89333.333
=after tax operating cash flow -39200 -39200 -39200
+Tax shield on salvage book value =Salvage value * tax rate 0
=Terminal year after tax cash flows 0
Total Cash flow for the period -268000 -39200 -39200 -39200
Discount factor= (1+discount rate)^corresponding period 1 1.12 1.2544 1.404928
Discounted CF= Cashflow/discount factor -268000 -35000 -31250 -27901.79
NPV= Sum of discounted CF= -362151.79
Year or period 0 1 2 3
EAC -150781.5 -150781.5 -150781.5
Discount factor= (1+discount rate)^corresponding period 1.12 1.2544 1.404928
Discounted CF= Cashflow/discount factor -134626.4 -120202.1 -107323.3
NPV= -362151.79
EAC is equivalent yearly CF with same NPV = -150781.5286

Machine B EaC-Machine A EAC = -150781.5286+154075.2105 =

3293.6819

Machine B; because it will save the company about $3,294 a year


Related Solutions

Franklin Company is analyzing two machines to determine which one it should purchase. Whichever machine is...
Franklin Company is analyzing two machines to determine which one it should purchase. Whichever machine is purchased will be replaced at the end of its useful life. The company requires a 12 percent rate of return and uses straight-line depreciation to a zero book value over the life of the machine. Machine A has a cost of $372,000, annual operating costs of $31,600, and a 4-year life. Machine B costs $268,000, has annual operating costs of $39,200, and a 3-year...
Brooks, Inc. is analyzing two machines to determine which one it should purchase. Whichever machine is...
Brooks, Inc. is analyzing two machines to determine which one it should purchase. Whichever machine is purchased will be replaced at the end of its useful life. The company requires a 12 percent rate of return and uses straight-line depreciation to a zero book value over the life of the machine. Machine A has a cost of $485,000, annual operating costs of $28,500, and a 3-year life. Machine B costs $300,000, has annual operating costs of $45,400, and a 2-year...
Burlington is analyzing two machines to determine which one it should purchase. Whichever machine is purchased...
Burlington is analyzing two machines to determine which one it should purchase. Whichever machine is purchased will be replaced at the end of its useful life. The company requires a 13 percent rate of return and uses straight-line depreciation to a zero book value over the life of the machine. Machine A has a cost of $405,000, annual operating costs of $25,000, and a 3-year life. Machine B costs $324,000, has annual operating costs of $28,000, and a 2-year life....
Fishnet is analyzing two machines to determine which one it should purchase. Whichever machine is purchased...
Fishnet is analyzing two machines to determine which one it should purchase. Whichever machine is purchased will be replaced at the end of its useful life. The company requires a 13 percent rate of return and uses straight-line depreciation to a zero book value over the life of the machine. Machine A has a cost of $405,000, annual operating costs of $25,000, and a 3-year life. Machine B costs $313,000, has annual operating costs of $28,000, and a 2-year life....
Fishnet is analyzing two machines to determine which one it should purchase. Whichever machine is purchased...
Fishnet is analyzing two machines to determine which one it should purchase. Whichever machine is purchased will be replaced at the end of its useful life. The company requires a 13 percent rate of return and uses straight-line depreciation to a zero book value over the life of the machine. Machine A has a cost of $405,000, annual operating costs of $25,000, and a 3-year life. Machine B costs $313,000, has annual operating costs of $28,000, and a 2-year life....
Cabot Enterprise is analyzing two machines to determine which one it should purchase. Whichever machine is...
Cabot Enterprise is analyzing two machines to determine which one it should purchase. Whichever machine is purchased will be replaced at the end of its useful life. The company requires a 15 percent rate of return and uses straight-line depreciation to a zero book value over the life of the machine. Machine A has a cost of $720,000, annual operating costs of $50,000, and a 8-year life. Machine B costs $350,000, has annual operating costs of $110,000, and a 5-year...
Duke Corporation is analyzing two machines to determine which one it should purchase. Whichever machine is...
Duke Corporation is analyzing two machines to determine which one it should purchase. Whichever machine is purchased will be replaced at the end of its useful life. The company requires a 12 percent rate of return and uses straight-line depreciation to a zero book value over the life of the machine. Machine A has a cost of $405,000, annual operating costs of $21,000, and a 3-year life. Machine B costs $276,000, has annual operating costs of $33,000, and a 2-year...
Dylan and Co. is analyzing two machines to determine which one it should purchase. The company...
Dylan and Co. is analyzing two machines to determine which one it should purchase. The company requires a 14% rate of return, has a 40% marginal tax rate, and uses straight-line depreciation to a zero book value, which is the expected salvage value after their lives. Machine A has a cost of $310,000, annual operating costs of $20,000, and a 4-year life. Machine B costs $210,000, has annual operating costs of $60,000, and has a 3-year life. Whichever machine is...
Bruno's is analyzing two machines to determine which one it should purchase. The company requires a...
Bruno's is analyzing two machines to determine which one it should purchase. The company requires a rate of return of 14%. Machine A has a cost of $290,000, annual operating costs of $8,000, and a 3-year life. Machine B costs $180,000, has annual operating costs of $12,000, and has a 2-year life. Whichever machine is purchased will be replaced at the end of its useful life. Which machine should Bruno's purchase and why?
Precision Tool is analyzing two machines to determine which one it should purchase. The company requires...
Precision Tool is analyzing two machines to determine which one it should purchase. The company requires a 15 percent rate of return and uses straight-line depreciation to a zero book value over the life of its equipment. Machine A has a cost of $892,000, annual operating costs of $28,200, and a 4-year life. Machine B costs $1,118,000, has annual operating costs of $19,500, and has a 5-year life. Whichever machine is purchased will be replaced at the end of its...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT