Question

In: Finance

Vandalay Industries is considering the purchase of a new machine for the production of latex. Machine...

Vandalay Industries is considering the purchase of a new machine for the production of latex. Machine A costs $3,054,000 and will last for six years. Variable costs are 35 percent of sales, and fixed costs are $200,000 per year. Machine B costs $5,238,000 and will last for nine years. Variable costs for this machine are 30 percent and fixed costs are $135,000 per year. The sales for each machine will be $10.2 million per year. The required return is 10 percent and the tax rate is 35 percent. Both machines will be depreciated on a straight-line basis. The company plans to replace the machine when it wears out on a perpetual basis.

Calculate the NPV for each machine. (A negative answer should be indicated by a minus sign. Do not round intermediate calculations and round your answers to 2 decimal places, e.g., 32.16.)

NPV
  Machine A $   
  Machine B $   

Calculate the EAC for each machine. (A negative answer should be indicated by a minus sign. Do not round intermediate calculations and round your answers to 2 decimal places, e.g., 32.16.)

EAC
  Machine A $   
  Machine B $   


Which machine should you choose?
Machine B
Machine A

Solutions

Expert Solution

1.Calculation of Net present value (NPV) for both the machines :

Machine A  

Initial cash outflow = cost of the machine = 3,054,000

Life of the machine = 6 years

Depreciation on SLM basis = 3054000/6 = 509,000

Since depreciation is tax deductible expense, tax saving on depreciation = 509000*35% = 178,150

Cash inflows for each of the 6 years = [Sales*(1-variable cost ratio)-Fixed cost]*(1-Tax rate) + Tax saving on depreciation

= [10,200,000*(1-0.35)-200,000]*(1-0.35) + 178,150

= [10,200,000*65%-200,000]*65% + 178,150

= 4,357,650

NPV = Annual cash inflows * Present value annuity factor for 6 years @ 10% - Initial cash outflow

= 4,357,650 * 4.3553 - 3,054,000

= 15,924,873.05

Machine B

Initial cash outflow = cost of the machine = 5,238,000

Life of the machine = 9 years

Depreciation on SLM basis = 5,238,000/9 = 582,000

Since depreciation is tax deductible expense, tax saving on depreciation = 582000*35% = 203,700

Cash inflows for each of the 9 years = [Sales*(1-variable cost ratio)-Fixed cost]*(1-Tax rate) + Tax saving on depreciation

= [10,200,000*(1-0.30)-150,000]*(1-0.35) + 203,700

= [10,200,000*70%-150,000]*65% + 203,700

= 4,747,200

NPV = Annual cash inflows * Present value annuity factor for 9 years @ 10% - Initial cash outflow

= 4,747,200* 5.759 - 5,238,000

= 22,101,124.8

2.Calculation of Effective annual cost

Effective Annual cost for Machine = where n = period and r = required rate of return

Machine A = NPV/PVAF(6,10%) = 15924873.05/4.3553 = 3,656,435.39

Machine B = NPV/PVAF(9,10%) = 22101124.8/5.7590 = 3,837,667.09

3.Decision

When we have to choose between machines with unequal lives, EAC is the best tool to finally decide. Higher EAC indicates a better investment. Hence , Machine B is recommended.


Related Solutions

Vandalay Industries is considering the purchase of a new machine for the production of latex. Machine...
Vandalay Industries is considering the purchase of a new machine for the production of latex. Machine A costs $2,900,000 and will last for six years. Variable costs are 35% of sales and fixed costs are $170,000 per year. Machine B costs $5,100,000 and will last for nine years. Variable costs for this machine are 30% of sales and fixed costs are $130,000 per year. The sales for each machine will be $10 million per year. The required return is 10%...
Vandalay Industries is considering the purchase of a new machine for the production of latex. Machine...
Vandalay Industries is considering the purchase of a new machine for the production of latex. Machine A costs $3,048,000 and will last for six years. Variable costs are 40 percent of sales, and fixed costs are $195,000 per year. Machine B costs $5,229,000 and will last for nine years. Variable costs for this machine are 35 percent of sales and fixed costs are $130,000 per year. The sales for each machine will be $10.1 million per year. The required return...
Vandalay Industries is considering the purchase of a new machine for the production of latex. Machine...
Vandalay Industries is considering the purchase of a new machine for the production of latex. Machine A costs $3,132,000 and will last for six years. Variable costs are 35 percent of sales, and fixed costs are $270,000 per year. Machine B costs $5,355,000 and will last for nine years. Variable costs for this machine are 30 percent of sales and fixed costs are $205,000 per year. The sales for each machine will be $11.6 million per year. The required return...
Vandalay Industries is considering the purchase of a new machine for the production of latex. Machine...
Vandalay Industries is considering the purchase of a new machine for the production of latex. Machine A costs $2,300,000 and will last for 4 years. Variable costs are 33 percent of sales, and fixed costs are $120,000 per year. Machine B costs $4,460,000 and will last for 7 years. Variable costs for this machine are 32 percent of sales and fixed costs are $130,000 per year. The sales for each machine will be $8.92 million per year. The required return...
Vandalay Industries is considering the purchase of a new machine for the production of latex. Machine...
Vandalay Industries is considering the purchase of a new machine for the production of latex. Machine A costs $1,880,000 and will last for 4 years. Variable costs are 36 percent of sales, and fixed costs are $153,000 per year. Machine B costs $4,310,000 and will last for 7 years. Variable costs for this machine are 28 percent of sales and fixed costs are $93,000 per year. The sales for each machine will be $8.62 million per year. The required return...
Vandalay Industries is considering the purchase of a new machine for the production of latex. Machine...
Vandalay Industries is considering the purchase of a new machine for the production of latex. Machine A costs $2,900,000 and will last for six years. Variable costs are 35% of sales and fixed costs are $170,000 per year. Machine B costs $5,100,000 and will last for nine years. Variable costs for this machine are 30% of sales and fixed costs are $130,000 per year. The sales for each machine will be $10 million per year. The required return is 10%...
Vandalay Industries is considering the purchase of a new machine for the production of latex. Machine...
Vandalay Industries is considering the purchase of a new machine for the production of latex. Machine A costs $3,090,000 and will last for six years. Variable costs are 35 percent of sales, and fixed costs are $230,000 per year. Machine B costs $5,292,000 and will last for nine years. Variable costs for this machine are 30 percent of sales and fixed costs are $165,000 per year. The sales for each machine will be $10.8 million per year. The required return...
Vandalay Industries is considering the purchase of a new machine for the production of latex. Machine...
Vandalay Industries is considering the purchase of a new machine for the production of latex. Machine A costs $2,360,000 and will last for 6 years. Variable costs are 39 percent of sales, and fixed costs are $122,000 per year. Machine B costs $4,310,000 and will last for 9 years. Variable costs for this machine are 29 percent of sales and fixed costs are $111,000 per year. The sales for each machine will be $8.62 million per year. The required return...
Vandalay Industries is considering the purchase of a new machine for the production of latex. Machine...
Vandalay Industries is considering the purchase of a new machine for the production of latex. Machine A costs $3,114,000 and will last for six years. Variable costs are 35 percent of sales, and fixed costs are $255,000 per year. Machine B costs $5,328,000 and will last for nine years. Variable costs for this machine are 30 percent of sales and fixed costs are $190,000 per year. The sales for each machine will be $11.3 million per year. The required return...
Vandalay Industries is considering the purchase of a new machine for the production of latex. Machine...
Vandalay Industries is considering the purchase of a new machine for the production of latex. Machine A costs $2,100,000 and will last for 4 years. Variable costs are 38 percent of sales, and fixed costs are $150,000 per year. Machine B costs $4,310,000 and will last for 7 years. Variable costs for this machine are 27 percent of sales and fixed costs are $115,000 per year. The sales for each machine will be $8.62 million per year. The required return...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT