Question
In: Finance
Stanton inc is considering the purchase of a new machine that'll reduce before tax cash operations...
Stanton inc is considering the purchase of a new machine that'll reduce before tax cash operations cost by 5000 annually and increase sales by 10000 annually. It will use marcs method to deprecate machine and will sell machine at the end of 5th yr for 15000 before tax. Marginal rate 21% and uses 10% cost of capital . Machine has marcs class life of 5 yrs. Dep rates 20% 32% 19.2% 11.52% 11.52% and 5.76 for years 1-6. Machine cost 600000. What is after tax cash flow of new machine t=4 (cf4)? T=5 (cf5) and npv of new machine?
Solutions
Expert Solution
Statement showing Depreciation and Book valeu of a machine
| Year | Opening balance | Depreciation Rates | Depreciation (purchase price x Depreciation rates) |
Closing Balance |
| 1 | 600000 | 20% | 120000 | 480000 |
| 2 | 480000 | 32% | 192000 | 288000 |
| 3 | 288000 | 19.20% | 115200 | 172800 |
| 4 | 172800 | 11.52% | 69120 | 103680 |
| 5 | 103680 | 11.52% | 69120 | 34560 |
| 6 | 34560 | 5.76% | 34560 | 0 |
Statement showing NPV
| Particulars | 0 | 1 | 2 | 3 | 4 | 5 | NPV = sum of PV |
| Cost of machine | -600000.00 | ||||||
| Sales revenue | 10000.00 | 10000.00 | 10000.00 | 10000.00 | 10000.00 | ||
| Savings in cost | 5000.00 | 5000.00 | 5000.00 | 5000.00 | 5000.00 | ||
| Depreciation | -120000.00 | -192000.00 | -115200.00 | -69120.00 | -69120.00 | ||
| PBT | -105000.00 | -177000.00 | -100200.00 | -54120.00 | -54120.00 | ||
| Tax Shield @ 21% | 22050.00 | 37170.00 | 21042.00 | 11365.20 | 11365.20 | ||
| PAT | -82950.00 | -139830.00 | -79158.00 | -42754.80 | -42754.80 | ||
| Add: Depreciation | 120000.00 | 192000.00 | 115200.00 | 69120.00 | 69120.00 | ||
| Annual cash flow | 37050.00 | 52170.00 | 36042.00 | 26365.20 | 26365.20 | ||
| Cash flow from sale of machine (Note 1) | 19107.60 | ||||||
| Total cash flow | -600000.00 | 37050.00 | 52170.00 | 36042.00 | 26365.20 | 45472.80 | |
| PVIF @ 10% | 1.00 | 0.91 | 0.83 | 0.75 | 0.68 | 0.62 | |
| PV | -600000.00 | 33681.82 | 43115.70 | 27078.89 | 18007.79 | 28235.03 | -449880.77 |
After tax cash flow of new machine t 4 = 26365.20 $
After tax cash flow of new machine t 5 = 45472.80 $
Thus NPV = -449880.77 $
Not 1) Cash flow from sale of asset
| Particulars | Amount |
| Selling price of machine | 15000 |
| Book value of machine at end of year 5 | 34560 |
| Loss | 19560 |
| Tax shield @ 21% | 4107.6 |
| Cash flow from sale of machine (15000+4107.6) |
19107.6 |
jeff jeffy answered 2 years agoRelated Solutions
CF Estimation. Stanton Inc. is considering the purchase of a new machine which will increase earnings...
CF Estimation. Stanton Inc. is considering the purchase of a new
machine which will increase earnings before depreciation and taxes
by $6,000 annually. Stanton will use the straightline method to
depreciate the machine down to zero, and it expects to sell the
machine at the end of its 5-year operating life for $10,000 before
taxes. Stanton’s marginal tax rate is 40%, and it uses 9% cost of
capital to evaluate projects of this type. If the net cost of the...
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%,...
Mars Inc. is considering the purchase of a new machine that costs $60,000. This machine will...
Mars Inc. is considering the purchase of a new machine that
costs $60,000. This machine will reduce manufacturing costs by
$5,000 annually. Mars will use the MACRS accelerated method (shown
below) to depreciate the machine, and it expects to sell the
machine at the end of its 5-year life for $10,000. The firm expects
to be able to reduce net operating working capital by $15,000 when
the machine is installed, but the net working capital will return
to the original...
Mars Inc. is considering the purchase of a new machine that costs $60,000. This machine will...
Mars Inc. is considering the purchase of a new machine that
costs $60,000. This machine will reduce manufacturing costs by
$5,000 annually. Mars will use the MACRS accelerated method (shown
below) to depreciate the machine, and it expects to sell the
machine at the end of its 5-year life for $10,000. The firm expects
to be able to reduce net operating working capital by $15,000 when
the machine is installed, but the net working capital will return
to the original...
Mars Inc. is considering the purchase of a new machine that costs $80,000. This machine will...
Mars Inc. is considering the purchase of a new machine that
costs $80,000. This machine will reduce manufacturing costs by
$20,000 annually. Mars will use the 3-year MACRS method (shown
below) to depreciate the machine, and it expects to sell the
machine at the end of its 5-year life for $10,000 salvage value.
The firm expects to be able to reduce net
operating working capital by $8,000 when the machine is installed,
but the net working capital will return to...
Weir Inc. is considering to purchase of new production machine for $100,000. although the purchase of...
Weir Inc. is considering to purchase of new production machine
for $100,000. although the purchase of this machine will not
produce ny increase in sales revenues , it will result in a
reduction of labor costs by $31,000 per year. the shipping cost is
is $7,000. in addition it would cost $3,000 to install this machine
properly. also because this machine is extremely efficient its
purchase would necessitate an increase in inventory of $25,000.
this machine has an expected life...
Garcia's Truckin' Inc. is considering the purchase of a new production machine for $150,000. The purchase...
Garcia's Truckin' Inc. is considering the purchase of a new
production machine for $150,000. The purchase of this machine will
result in an increase in earnings before interest and taxes of
$70,000 per year. To operate the machine properly, workers would
have to go through a brief training session that would cost $6,000
after taxes. It would cost $4,000 to install the machine
properly. Also, because this machine is extremely efficient, its
purchase would necessitate an increase in inventory of...
Garcia's Truckin' Inc. is considering the purchase of a new production machine for $150,000. The purchase...
Garcia's Truckin' Inc. is considering the purchase of a new
production machine for $150,000. The purchase of this machine will
result in an increase in earnings before interest and taxes of
$40,000 per year. To operate the machine properly, workers would
have to go through a brief training session that would cost $7,000
after taxes. It would cost $4,000 to install the machine
properly. Also, because this machine is extremely efficient, its
purchase would necessitate an increase in inventory of...
The Clampton Company is considering the purchase of a new machine to perform operations currently being...
The Clampton Company is considering the purchase of a new
machine to perform operations currently being performed on
different, less efficient equipment. The purchase price is
$180,000, delivered and installed. A Clampton production engineer
estimates that the new equipment will produce savings of $45,000 in
labor and other direct costs annually, compared with the present
equipment. He estimates the proposed equipment’s economic life at
five years, with zero salvage value. The present equipment is in
good working order and will...
Bluebonnet inc is considering the purchase of new equipment that will automate production and thus reduce...
Bluebonnet inc is considering the purchase of new equipment that
will automate production and thus reduce labor costs. Bluebonnet
made the following estimates related to the new machinery.
Bluebonnet
Cost of the equipment
$ 151 comma 000$151,000
Reduced labor costs
$ 45 comma 000$45,000
Estimated life of the equipment
1010
years
Terminal disposal value
?$0
?After-tax cost of capital
88
?%
Tax rate
3535
?%
Assume depreciation is calculated on a? straight-line basis for
tax purposes. Assume all cash flows...
ADVERTISEMENT
ADVERTISEMENT
Latest Questions
- A labor market has 50,000 people in the labor force. Each month, a fraction p of...
- A road with a radius of 72 m is banked so that a car can navigate...
- 1) If you had not dried the solid, would the calculated percent yield have been higher,...
- Two structures of alanine can be drawn that have a net charge of zero, but the...
- Co(II) was used as an internal standard to analyze a sample of Ti(IV) with atomic absorption...
- Matlab Programming Write an M-file to read a real-valued vector of any length from the keyboard...
- TASK back to top In the contemporary management environment, mergers and acquisitions are hot topics; particularly...
ADVERTISEMENT