Question

In: Finance

Mom’s Cookies, Inc., is considering the purchase of a new cookie oven. The original cost of...

Mom’s Cookies, Inc., is considering the purchase of a new cookie oven. The original cost of the old oven was $47,000; it is now five years old, and it has a current market value of $22,000. The old oven is being depreciated over a 10-year life toward a zero estimated salvage value on a straight-line basis, resulting in a current book value of $23,500 and an annual depreciation expense of $4,700. The old oven can be used for six more years but has no market value after its depreciable life is over. Management is contemplating the purchase of a new oven whose cost is $26,000 and whose estimated salvage value is zero. Expected before-tax cash savings from the new oven are $2,900 a year over its full MACRS depreciable life. Depreciation is computed using MACRS over a 5-year life, and the cost of capital is 10 percent. Assume a 35 percent tax rate. What will the cash flows for this project be? (Note that the $47,000 cost of the old oven is depreciated over ten years at $4,700 per year. The half-year convention is not used for the old oven. Negative amounts should be indicated by a minus sign. Do not round intermediate calculations and round your answers to 2 decimal places.) Year 0 1 2 3 4 5 6 FCF $ $ $ $ $ $ $

Solutions

Expert Solution

Book value of old Oven after 5 Years

23500

Year

Cost of new equipment

Macrs rate

Annual depreciation

Depreciation on old Oven

incremental depreciation

selling price of old Oven

22000

1

26000

20%

5200

4700

500

loss on sale of old oven

-1500

2

26000

32%

8320

4700

3620

tax benefit on loss on sale of old oven

1500*35%

525

3

26000

19.20%

4992

4700

292

total benefit from sale of old oven

22000+525

22525

4

26000

11.52%

2995.2

4700

-1704.8

5

26000

11.52%

2995.2

4700

-1704.8

cost of new oven

26000

total depreciation charged on new oven

24502.4

less total benefits from sale of old equipment

22525

net cash outflow

3475

Year

0

1.00%

2

3

4

5

cash outflow

-3475

tax benefit on disposal of of new oven

(26000-24502.4)*35%

524.16

before tax cash savings

2900

2900

2900

2900

2900

less incremental depreciation

500

3620

292

-1704.8

-1704.8

before tax after depreciation cash savings

2400

-720

2608

4604.8

4604.8

after tax cash savings

1560

-468

1695.2

2993.12

2993.12

add incremental depreciation

500

3620

292

-1704.8

-1704.8

tax benefit on disposal of new oven

524.16

net operating cash flow

-3475

2060

3152

1987.2

1288.32

1812.48


Related Solutions

Mom’s Cookies, Inc., is considering the purchase of a new cookie oven. The original cost of...
Mom’s Cookies, Inc., is considering the purchase of a new cookie oven. The original cost of the old oven was $35,000; it is now five years old, and it has a current market value of $15,000.00. The old oven is being depreciated over a 10-year life toward a zero estimated salvage value on a straight-line basis, resulting in a current book value of $17,500 and an annual depreciation expense of $3,500. The old oven can be used for six more...
Mom’s Cookies, Inc., is considering the purchase of a new cookie oven. The original cost of...
Mom’s Cookies, Inc., is considering the purchase of a new cookie oven. The original cost of the old oven was $38,000; it is now five years old, and it has a current market value of $16,500. The old oven is being depreciated over a 10-year life toward a zero estimated salvage value on a straight-line basis, resulting in a current book value of $19,000 and an annual depreciation expense of $3,800. The old oven can be used for six more...
Mom’s Cookies, Inc., is considering the purchase of a new cookie oven. The original cost of...
Mom’s Cookies, Inc., is considering the purchase of a new cookie oven. The original cost of the old oven was $42,000; it is now five years old, and it has a current market value of $18,500. The old oven is being depreciated over a 10-year life toward a zero estimated salvage value on a straight-line basis, resulting in a current book value of $21,000 and an annual depreciation expense of $4,200. The old oven can be used for six more...
Mom’s Cookies, Inc., is considering the purchase of new cookie oven. The original cost of the...
Mom’s Cookies, Inc., is considering the purchase of new cookie oven. The original cost of the old oven was $30,000; it is now five years old; and has a current market value of $5,000. The old oven is being depreciated over a 10 year life towards a zero estimated salvage value on a straight line basis, resulting in a current book value of $15,000 and an annual depreciation expense of $3,000. Management is contemplating the purchase of a new oven...
Your firmMoms cookies is considering the purchase of a new cookie oven. The original cost of...
Your firmMoms cookies is considering the purchase of a new cookie oven. The original cost of the old oven was $35000;it is now 5 years old and it has a current market value of $15000. The old oven is being depreciated over a 10 year life toward a zero estimated salvage value on a strait line basis resulting in a current book value of !17500 and an annual depreciation expense of 3500. The old oven can be used for six...
Mom's Cookies Inc. is considering the purchase of a new cookie oven. The original cost of the old oven was $30,000; it is now 5 years old, and it has a current market value of $13,333.33.
Mom's Cookies Inc. is considering the purchase of a new cookie oven. The original cost of the old oven was $30,000; it is now 5 years old, and it has a current market value of $13,333.33. The old oven is being depreciated over a 10-year life toward a zero estimated salvage value on a straight-line basis, resulting in a current book value of $15,000 and an annual depreciation expense of $3,000. The old oven can be used for 6 more...
Cookies R Us Incorporated is evaluating a new cookie cutting machine that will cost $500,000. The...
Cookies R Us Incorporated is evaluating a new cookie cutting machine that will cost $500,000. The machine can be depreciated on a straight-line basis to zero over 10 years. It will provide the company with annual before-tax savings of $135,000. The marginal corporate tax rate is 40% and the required rate of return is 15%. What is the net present value of this cost-cutting asset? Multiple Choice $128,611.12 $157,458.69 -$193,855.11 $6,895.63 $277,909.14
Management is contemplating the purchase of a new oven which cost $25,000.00 with an estimated salvage...
Management is contemplating the purchase of a new oven which cost $25,000.00 with an estimated salvage value of zero. Expected before tax cash savings from the new oven are $4,000 a year over its full depreciable life. Depreciation is computed using straight line over a 5 year life, and the cost of capital is 10%. At the end of the oven's life, it can be sold for 2,000. Assume a 40% tax rate. What is the net present value of...
Yummy Pizza Co. is looking to purchase a new woodfire pizza oven that cost $25000. This...
Yummy Pizza Co. is looking to purchase a new woodfire pizza oven that cost $25000. This new oven will replace their current fully depreciated oven that they can sell for $2500. The new oven will allow the company to produce more pizzas which will result in new sales of $15000 per year with increased costs of $7500 . They expect to be able to sell the pizza oven at the end oif 10 years for $2000 and will be straight...
Fairfax Pizza is considering buying a new oven. The new oven would be purchased today for...
Fairfax Pizza is considering buying a new oven. The new oven would be purchased today for 17,600 dollars. It would be depreciated straight-line to 1,200 dollars over 2 years. In 2 years, the oven would be sold for an after-tax cash flow of 1,700 dollars. Without the new oven, costs are expected to be 11,700 dollars in 1 year and 15,200 in 2 years. With the new oven, costs are expected to be -500 dollars in 1 year and 9,300...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT