Question

In: Accounting

A firm is considering the replacement of its existing machine with new automated machinery costing $850,000....

A firm is considering the replacement of its existing machine with new automated machinery costing $850,000. The new machine will lead to an increase in cash sales of $280,000 p.a. Annual interest expense will increase from $15,000 to $25,000.

Annual cash operating expenses are currently $300,000 and will decrease by $60,000 with the new machine. The new machine has a five-year life for tax purposes and for internal management accounting the firm assumes all non-current assets have a ten-year tax life.

The firm will sell its existing machine for $73,000 today and this machine is being depreciated at $23,000 p.a. over its remaining five-year life. Assume the company tax rate is 30%.

What are the 'cash flows over the life'?

Solutions

Expert Solution

All non-current assets have a 10-year life for internal management purposes.

Total cost of existing machine= Depreciation per annum * 10 years= 23000×10 years= $230000

Current book value of existing machine

= Cost- (Annual depreciation ×5 years)

= 230000- 115000= $115000

Sales considerations from disposal of existing equipment= $73000

Loss on disposal= Current book value- sales considerations= 115000- 73000

= $42000

Net proceeds from disposal of old asset

= Sales considerations + Tax benefit on loss= $73000+ (42000* 30%)

= $85600

Net initial investment

= Cost of new machine- Net proceeds from disposal of old asset

= $850000- $85600= $764400

Incremental annual after-tax operating cash flow;

Increase in annual cash sales                                           $280000     

Decrease in annual cash operating expenses                    $60000

Increase in operating cash flow                                        $340000

Tax expenses                  340000*30%                           ($102000)

Incremental annual after-tax operating cash flow        $238000

Interest expense is a financing expense and it will not be considered in an investing decision.

New machine has five-year life for tax purposes.

Depreciation expense for new machine= Cost of the machine/ life of the machine

= $850000/ 5 Years= $170000

Annual incremental depreciation expense

= Depreciation of new machinery- Depreciation of existing machine

= $170000 - $23000= $147000

Annual incremental depreciation tax shield

= Annual incremental depreciation expense * Tax percentage

= $147000* 30%= $44100

Cash flow over the life

Year

Annual incremental operating cashflow (After tax)

Annual incremental depreciation tax shield

Total cashflow

Year 0

Cash outflow for initial investment.

($764400)

Year 1

$238000

$44100

$282,100

Year 2

$238000

$44100

$282,100

Year 3

$238000

$44100

$282,100

Year 4

$238000

$44100

$282,100

Year 5

$238000

$44100

$282,100


Related Solutions

A firm is considering the replacement of its existing machine with new automated machinery costing $850,000....
A firm is considering the replacement of its existing machine with new automated machinery costing $850,000. The new machine will lead to an increase in cash sales of $280,000 p.a. Annual interest expense will increase from $15,000 to $25,000. Annual cash operating expenses are currently $300,000 and will decrease by $60,000 with the new machine. The new machine has a five-year life for tax purposes and for internal management accounting the firm assumes all non-current assets have a ten-year tax...
A firm is considering the replacement of its existing machine with new automated machinery costing $850,000....
A firm is considering the replacement of its existing machine with new automated machinery costing $850,000. The new machine will lead to an increase in cash sales of $280,000 p.a. Annual interest expense will increase from $15,000 to $25,000. Annual cash operating expenses are currently $300,000 and will decrease by $60,000 with the new machine. The new machine has a five-year life for tax purposes and for internal management accounting the firm assumes all non-current assets have a ten-year tax...
A firm is considering the replacement of its existing machine with new automated machinery costing $850,000....
A firm is considering the replacement of its existing machine with new automated machinery costing $850,000. The new machine will lead to an increase in cash sales of $280,000 p.a. Annual interest expense will increase from $15,000 to $25,000. Annual cash operating expenses are currently $300,000 and will decrease by $60,000 with the new machine. The new machine has a five-year life for tax purposes and for internal management accounting the firm assumes all non-current assets have a ten-year tax...
A firm is considering the replacement of its existing machine with new automated machinery costing $850,000....
A firm is considering the replacement of its existing machine with new automated machinery costing $850,000. The new machine will lead to an increase in cash sales of $280,000 p.a. Annual interest expense will increase from $15,000 to $25,000. Annual cash operating expenses are currently $300,000 and will decrease by $60,000 with the new machine. The new machine has a five-year life for tax purposes and for internal management accounting the firm assumes all non-current assets have a ten-year tax...
The Canton Sundae Corporation is considering the replacement of an existing machine. The new machine, called...
The Canton Sundae Corporation is considering the replacement of an existing machine. The new machine, called an X-tender, would provide better sundaes, but it costs $120,000. The X-tender requires $20,000 in additional net working capital, which will be recouped at the end of the project. The machine’s useful life is 10 years, after which it can be sold for a salvage value of $40,000. Straight-line depreciation will be used and the machine will be depreciated to zero over the 10-year...
The Canton Sundae Corporation is considering the replacement of an existing machine. The new machine, called...
The Canton Sundae Corporation is considering the replacement of an existing machine. The new machine, called an X-tender, would provide better sundaes, but it costs $120,000. The X-tender requires $20,000 in additional net working capital, which will be recouped at the end of the project. The machine’s useful life is 10 years, after which it can be sold for a salvage value of $40,000. Straight-line depreciation will be used and the machine will be depreciated to zero over the 10-year...
X Company is considering the replacement of an existing machine. The new machine costs $1.8 million...
X Company is considering the replacement of an existing machine. The new machine costs $1.8 million and requires installation costs of $250,000. The existing machine can be sold currently for $125,000 before taxes. The existing machine is 3 years old, cost $1 million when purchased, and has a $290,000 book value and a remaining useful life of 5 years. It was being depreciated under MACRS using a 5-year recovery period. If it is held for 5 more years, the machine’s...
X Company is considering the replacement of an existing machine. The new machine costs $1.8 million...
X Company is considering the replacement of an existing machine. The new machine costs $1.8 million and requires installation costs of $250,000. The existing machine can be sold currently for $125,000 before taxes. The existing machine is 3 years old, cost $1 million when purchased, and has a $290,000 book value and a remaining useful life of 5 years. It was being depreciated under MACRS using a 5-year recovery period. If it is held for 5 more years, the machine’s...
X Company is considering the replacement of an existing machine. The new machine costs $1.8 million...
X Company is considering the replacement of an existing machine. The new machine costs $1.8 million and requires installation costs of $250,000. The existing machine can be sold currently for $125,000 before taxes. The existing machine is 3 years old, cost $1 million when purchased, and has a $290,000 book value and a remaining useful life of 5 years. It was being depreciated under MACRS using a 5-year recovery period. If it is held for 5 more years, the machine’s...
X Company is considering the replacement of an existing machine. The new machine costs $1.8 million...
X Company is considering the replacement of an existing machine. The new machine costs $1.8 million and requires installation costs of $250,000. The existing machine can be sold currently for $125,000 before taxes. The existing machine is 3 years old, cost $1 million when purchased, and has a $290,000 book value and a remaining useful life of 5 years. It was being depreciated under MACRS using a 5-year recovery period. If it is held for 5 more years, the machine's...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT