Company XYZ is considering investing in a new machine that will cost $15,000. The machine will...

Company XYZ is considering investing in a new machine that will cost $15,000. The machine will allow the firm to generate sales of $50,000 per year. The machine will have a life of 3 years. The operating expenses of XYZ are projected to be 70% of total sales. The machine will be depreciated on a straight-line basis to a zero salvage value. The market value of the machine in three years is estimated to be $5,000. The marginal tax rate of the firm is 35%. If the discount rate is 20%, should the investment be undertaken?

Expert Solution

Should the investment be undertaken or not, it will depend on the Net Present value.
Net Present Value is the present value of cash flow from such investment.It is a measure of proposals.

Step-1:Present value of annual cash flow

Years	1	2	3		Total
Sales	$ 50,000	$ 50,000	$ 50,000
Less:operating expenses@70% of sales	$ 35,000	$ 35,000	$ 35,000
Less:Depreciation expenses	$ 5,000	$ 5,000	$ 5,000
Earning before tax	$ 10,000	$ 10,000	$ 10,000
Less:Tax expenses	$ 3,500	$ 3,500	$ 3,500
Net Profit	$ 6,500	$ 6,500	$ 6,500
add:Depreciation expenses	$ 5,000	$ 5,000	$ 5,000
Cash flow	$ 11,500	$ 11,500	$ 11,500
Discount factor	0.833	0.694	0.579
Present value	$ 9,583	$ 7,986	$ 6,655		$ 24,225


Working;
Depreciaion expenses	=	(Cost-salve Value)/Useful Life
	=	(15000-0)/3
	=	$ 5,000

Step-2:Present value of after tax sale of machine

After tax sale value	=	$ 5,000	*(1-0.35)
	=	$ 3,250

since cost of machine has been depreciated, Book value will be zero and all the sale proceeds will become gain on sale and so all amout is taxed.
Present value of after tax sale proceeds of machine		=	$ 3,250	*	0.579
		=	$ 1,881


Step-3:Total present value of cash inflow

Present value of annual cash flow		$ 24,225
Present value of machine		$ 1,881
Total Present value of cash inflow		$ 26,105

Step-4:Calculatig Net Present value

Present value of cash inflow		$ 26,105
Less:Initial investent		$ 15,000

Net Present Value		$ 11,105

Since there is positive net present value , investment should be undertaken.

ekkarill92 answered 1 year ago

XYZ corp. is considering investing in a new machine. The new machine cost will $ 8,000...

XYZ corp. is considering investing in a new machine. The new machine cost will $ 8,000 installed. Depreciation expense on the new machine will be $ 1,200 per year for the next five years. At the end of the fifth year XYZ expects to sell the machine for $3000. XYZ will also sell its old machine today that has a book value of $4000 for $4000. The old machine has depreciation expense of $800 per year and zero salvage value....

GDD are considering investing in a new manufacturing machine. The machine would cost £325,000 and have...

GDD are considering investing in a new manufacturing machine. The machine would cost £325,000 and have a useful life of 10 years. The residual value at the end of the 10 years would be £50,000. Calculate the accounting value of the machine for each year of its useful life, using both the straight-line and reducing-balance methods of depreciation. Use a depreciation rate of 15% for the reducing balance method. Year Straight-Line Method value Reducing-Balance Method value 0 £325,000 £325,000 1...

The XYZ company is considering the purchase of a new machine to replace an out of...

The XYZ company is considering the purchase of a new machine to replace an out of date machine that has a book value of $18000 and can be sold today for $2,000. The old machine is being depreciated on a straightline basis over 4 more years to a book value of $2000 at the end of the fourth year. The old machine generates annual revenues of $105000 and annual expenses of $75000. This machine requires a fixed investment of $5000...

Lucas Company is considering investing in a new machine. The machine costs $14,200 and has an...

Lucas Company is considering investing in a new machine. The machine costs $14,200 and has an economic life of five years. The machine will generate cash flows of $3,800 (cash revenues less cash expenses) each year. All cash flows, except for the initial investment, are realized at the end of the year. The investment in the machine will be made at the beginning of the first year. Lucas is not subject to any taxes and, for financial accounting purposes, will...

A company ,purchases a new machine with an initial cost of $15,000 and a salvage value...

A company ,purchases a new machine with an initial cost of $15,000 and a salvage value of $1,800. Net revenues in year 1 are $ 8,000,$8,150 in year 2, and increase by $150 each year the following eight years. Use a MARR of 12% . a. What is the annual worth ? b. Determine the IRR of this machine please show detailed and clear solution with or without using EXCEL. thank you

A company is considering the purchase of a new machine. The machine will cost $14,000, will...

A company is considering the purchase of a new machine. The machine will cost $14,000, will result in an annual savings of $1750 with a salvage value of $500 at the end of 12 years. For a MARR of 7%, what is the benefit to cost ratio? Question options: 0.63 8.25 1.36 1.01

A Company is considering investing in a new dock that will cost $350,000. The company expects...

A Company is considering investing in a new dock that will cost $350,000. The company expects to use the dock for 5 years, after which it will be sold for $90,000. LakeFront anticipates annual net cash inflows of $85,000 resulting from the new dock. Instructions Calculate the net present value of the dock assuming the company's cost of capital is 10%. Calculate the net present value of the dock assuming the company's cost of capital is 15%.

XYZ Inc is considering the purchase of a new machine for the production of computers. Machine A...

XYZ Inc is considering the purchase of a new machine for the production of computers. Machine A costs $6,500,000 and will last for 6 years. Variable costs are 20% of sales and fixed costs are $850,000 per year. Machine B costs $11,000,000 and will last for 10 years. Variable costs for the machine are 15% of sales and fixed costs are $1,000,000 per year. The sales for each machine will be $5,000,000 per year. The required rate of return is 10%,...

A company is considering investing in a new project that will cost $6,589,490 and increase net...

A company is considering investing in a new project that will cost $6,589,490 and increase net income by 8.18%. This project will be completely funded by issuing new equity shares. Currently, the firm has 2,196,490 common shares outstanding with a market price of $32.91 per share. The current earnings per share are $1.79. What will be the earnings per share if the project is implemented? $1.73 $1.77 $1.82 $1.86 $1.91

Our company is considering a new machine which cost $1,000,000. The old machine cost $500,000, and...

Our company is considering a new machine which cost $1,000,000. The old machine cost $500,000, and was being depreciated to a zero book value over a 10 year period. The old machine is 5 years old, and could be sold for $300,000. The new machine will be depreciated to zero over 10 years, and could be sold for $400,000 at the end of 10 years. The new machine would require $50,000 to install, and increase net working capital by $30,000....

Question