Question
In: Accounting
Your firm bought a new sanding machine for its factory floor two years ago for $40,000....
Your firm bought a new sanding machine for its factory floor two years ago for $40,000. The current market value (Year 0) of the machine is $10,000 and you believe that it will last 5 more years (Years 1 - 5). When you're done with the machine, you can sell it for scrap and receive $1,000. However, your firm is now considering buying a more advanced sander for $80,000. The more advanced machine also last 5 more years. The new machine will have a salvage value of $5,000. The more advanced sander will increase revenues by $50,000 a year and save the company $10,000 in labor costs each year when compared to the old machine. The appropriate discount rate for this project is 12% and the company's tax rate is 35%. Use straight-line depreciation (including the appropriate salvage values).
What is the NPV of replacing the old machine? Be sure you take into account the sale of the old machine (including the tax consequences of the sale) in Year 0. This problem is really all about carefully calculating the cash flows associated with this decision each year. Build a mini-income statement for each year and then take that income and turn it into free cash flow by taking into account depreciation.
NB: Show excel working formula,p please
Solutions
Expert Solution
| Old Machine | ||||||||||||
| Year 0 | 40000 | Depreciation | ||||||||||
| Year 1 | 32000 | 8000 | ||||||||||
| Yaer 2 | 24000 | 8000 | ||||||||||
| Year 3 | 24000 | In The Beginning of the Year | ||||||||||
| Here Considered Zero Salvage value for Depreciation Purpose i.e 40000 - 0 / 5= 8000 | ||||||||||||
| Loss on Sale of Old Machine | 24000 - 10000 = 14000 | |||||||||||
| Current Market Value | 10000 | |||||||||||
| Here Loss is 14000, If this loss is not taken it means we have to pay tax on 14000 X 35% = 4900 due to this loss 4900 will be Cash Inflow | ||||||||||||
| At Year 3 Proposal for Buying New Machine | ||||||||||||
| Year 0 ( Year 3) | 80000 | Cash Outflow | ||||||||||
| Life will be 5 Years | ||||||||||||
| Depreciation | 80000 - 5000 / = 15000 | |||||||||||
| Analyisis of Cash Inflows | ||||||||||||
| Year 0( Sale of Old Machine) | - | - | - | 10000 | 3500 | 6500 | 1 | 6500 | ||||
| Year 0 ( Saving on Loss of Sale of Old Machine) | - | - | - | -14000 | -4900 | 4900 | 1 | 4900 | ||||
| Incremental Revenue | Savings in Labour Cost | Depreciation | Net Cash Inflows | Tax Rate @ 35% | Net Inflow After TA x | PV @ 12 % | ||||||
| Year 1 | 50000 | 10000 | 15000 | 45000 | 15750 | 44250 | 0.8929 | 39509 | ||||
| Year 2 | 50000 | 10000 | 15000 | 45000 | 15750 | 44250 | 0.7972 | 35276 | ||||
| Year 3 | 50000 | 10000 | 15000 | 45000 | 15750 | 44250 | 0.7118 | 31496 | ||||
| Year 4 | 50000 | 10000 | 15000 | 45000 | 15750 | 44250 | 0.6355 | 28122 | ||||
| Year 5 | 50000 | 10000 | 15000 | 45000 | 15750 | 44250 | 0.5674 | 25109 | ||||
| Year 5 ( Salvage) | - | - | - | 5000 | 1750 | 3250 | 0.5674 | 1844 | ||||
| PV Value of Cash Inflows | 172755 | |||||||||||
| Cash Ouflows | -80000 | |||||||||||
| Net Present Value | 92755 | |||||||||||
| Here instead of Presenting Income Statemnet , Refere the table to Understand the Cash inflows. | ||||||||||||
| Income Sttament ( Just for Understanding ) | |||
| Year 0 | Recepts on Sale Of Old | 10000 | |
| Loss on Sale | -14000 | ||
| Year 1-4 | |||
| Incremental Revneus | 50000 | ||
 ekkarill92 answered 1 year agoRelated SolutionsYour firm bought a new sanding machine for its factory floor two years ago for $40,000....Your firm bought a new sanding machine for its factory floor two
years ago for $40,000. The current market value (Year 0) of the
machine is $10,000 and you believe that it will last 5 more years
(Years 1 - 5). When you're done with the machine, you can sell it
for scrap and receive $1,000. However, your firm is now considering
buying a more advanced sander for $80,000. The more advanced
machine also last 5 more years. The new...
A machine currently in use was originally purchased 2 years ago for $40,000.The machine is being...A machine currently in use was originally purchased 2 years ago
for $40,000.The machine is being depreciated under MACRS using a
5-year recovery period;it has 3 years of usable life remaining. The
current machine can be sold today to net $42,000 after removal and
cleanup costs.A new machine,using a 3-year MACRS recovery
period,can be purchased at a price of $140,000. It requires $10,000
to install and has a 3-year usable life.If the new machine were
acquired, the investment in accounts...
In a PCB factory, a plating line was bought 6 years ago for $300,040. Since it...In a PCB factory, a plating line was bought 6 years
ago for $300,040. Since it caught fire
last night, its life span is much shortened and remains for only 1
more year from now. There would be no salvage value. (Round off
your final answers to 2 decimal places)
Since the fire suddenly shortened the life span of the plating
line, the engineer wants to migrate the risk by subscribing a
special Refitting Service Plan so that the life...
Two years ago, you bought 1,000 units of a new mutual fund at a price of...
Two years ago, you bought 1,000 units of a new mutual fund at a
price of $10 each. To start, the fund raised a total of $100
million; it has an MER of 2.5%. In the first year, the fund manager
made $12 million in gross investment income for the fund. At the
start of year 2, investors bought another 1 million units and the
current NAV. During the second year, the portfolio manager made a
total of $14 million...
A company is considering replacing a machine that was bought six years ago for $50,000.A company
is considering replacing a machine that was bought six years ago
for $50,000. The machine, however, can be repaired and its life
extended by five more years. If the current machine is replaced,
the new machine will cost $44,000 and will reduce the operating
expenses by $6,000 per year. The seller of the new machine has
offered a trade-in allowance of $15,000 for the old machine. If
MARR is 12% per year before taxes, how much can the...
A company is considering replacing a machine that was bought five years ago for $45,000. The...A company is considering replacing a machine that was bought
five years ago for $45,000. The machine, however, can be repaired
and its life extended four more years. If the current machine is
replaced, the new machine will cost $44,000 and will reduce the
operating expenses by $5,200 per year. The seller of the new
machine has offered a trade-in allowance of $14,700 for the old
machine. If MARR is 8% per year before taxes, how much can the
company...
A man bought a machine for P66,463 six years ago. It has a salvage value of...A man bought a machine for P66,463 six years ago. It has a
salvage value of P11,373 four years from now. He sold it now for
P12,930. What is the sunk cost or the value of the machine that the
man lost if the depreciation method used is a Straight-Line
method?
A new furnace for your small factory will cost $40,000 to install and will require ongoing...A new furnace for your small factory will cost $40,000 to
install and will require ongoing maintenance expenditures of $2,800
a year. But it is far more fuel efficient than your old furnace and
will reduce your consumption of heating oil by 3,700 gallons per
year. Heating oil this year will cost $3 a gallon; the price per
gallon is expected to increase by $.50 a year for the next 3 years
and then to stabilize for the foreseeable future....
Milan Clothing Co. bought a machine for $40,000 on January 1, 2020. The machine has a...Milan Clothing Co. bought a machine for $40,000 on January 1,
2020. The machine has a useful life of 4 years, and a residual
value of $3,000.
Part A Assume that Milan Clothing Co.
uses the double-declining balance method for
depreciation. Calculate depreciation expense for
Year 1 and Year 2 of the
machine’s useful life. Please show your calculations (i.e., each
piece and the total).
Part B . Assume that this part is
unrelated to Part A. That is, forget...
In 2016, Makkah Corporation bought land for as a site for its new factory facility that...In 2016, Makkah Corporation bought land for as a site for its
new factory facility that was planned to be built in 2016. The
following information related to the land and the factory
building:
Purchase cost of the
land
$400,000
Closing
cost
30,000
Assumption of lien on the land
100,000
Cleaning and draining cost for the
land
60,000
Demolition and removal of an old building on the land
70,000
Sale of salvaged...
ADVERTISEMENT
ADVERTISEMENT
Latest Questions
ADVERTISEMENT
|