Question

In: Finance

IBX Pty Ltd is considering the purchase of a new machine that is expected to save...

IBX Pty Ltd is considering the purchase of a new machine that is expected to save the company $89,000 at the end of each year in reduced wages.

The machine costs $270,000, plus another $14,000 to be installed. It is expected to last for five years after which it can be sold as scrap for $42,000. Operating expenses (such as fuel and maintenance) are $8,000 pa.

a)Determine the annual net cash flows of this investment (ignore the effect of taxes). Enter the information in the following table. Indicate whether cash flows are + or -:

Time 0 1 2 3 4 5

Net Cash Flow _____________ __________ ___________ ________ __________ _________________

b)Calculate the NPV if the required rate of return is 15% pa. Give your answer in dollars and cents to the nearest cent. NPV15% = $_________

c)Calculate the NPV if the required rate of return is 17% pa. Give your answer in dollars and cents to the nearest cent. NPV17% = $__________

Solutions

Expert Solution

Part a)

The annual net cash flows of the investment are calculated as below:

Cash Flow Year 0 = - (Cost of Machine + Installation Cost) = -(270,000 + 14,000) = -$284,000

Cash Flow Year 1 to Year 4 = Annual Savings - Annual Operating Expenses = 89,000 - 8,000 = $81,000

Cash Flow Year 5 = 81,000 + Scrap Value = 81,000 + 42,000 = $123,000

____

Tabular Representation:

Time 0 1 2 3 4 5
Net Cash Flow -$284,000 $81,000 $81,000 $81,000 $81,000 $123,000

____

Part b)

The NPV is calculated as follows:

NPV = Cash Flow Year 0 + Cash Flow Year 1/(1+Required Rate of Return)^1 + Cash Flow Year 2/(1+Required Rate of Return)^2 + Cash Flow Year 3/(1+Required Rate of Return)^3 + Cash Flow Year 4/(1+Required Rate of Return)^4 + Cash Flow Year 5/(1+Required Rate of Return)^5

Substituting values in the above formula, we get,

NPV (15%) = -284,000 + 81,000/(1+15%)^1 + 81,000/(1+15%)^2 + 81,000/(1+15%)^3 + 81,000/(1+15%)^4 + 123,000/(1+15%)^5 = $8,405.99 or $8,406

____

Part c)

The NPV is determined as below:

NPV = Cash Flow Year 0 + Cash Flow Year 1/(1+Required Rate of Return)^1 + Cash Flow Year 2/(1+Required Rate of Return)^2 + Cash Flow Year 3/(1+Required Rate of Return)^3 + Cash Flow Year 4/(1+Required Rate of Return)^4 + Cash Flow Year 5/(1+Required Rate of Return)^5

Substituting values in the above formula, we get,

NPV (17%) = -284,000 + 81,000/(1+17%)^1 + 81,000/(1+17%)^2 + 81,000/(1+17%)^3 + 81,000/(1+17%)^4 + 123,000/(1+17%)^5 = -$5,696.29


Related Solutions

IBX Pty Ltd is considering the purchase of a new machine that is expected to save...
IBX Pty Ltd is considering the purchase of a new machine that is expected to save the company $84,000 at the end of each year in reduced wages. The machine costs $288,000, plus another $16,000 to be installed. It is expected to last for five years after which it can be sold as scrap for $49,000. Operating expenses (such as fuel and maintenance) are $8,000 pa. a)Determine the annual net cash flows of this investment (ignore the effect of taxes)....
IBX Pty Ltd is considering the purchase of a new machine that is expected to save...
IBX Pty Ltd is considering the purchase of a new machine that is expected to save the company $81,000 at the end of each year in reduced wages. The machine costs $261,000, plus another $15,000 to be installed. It is expected to last for five years after which it can be sold as scrap for $47,000. Operating expenses (such as fuel and maintenance) are $7,000 pa. a)Determine the annual net cash flows of this investment (ignore the effect of taxes)....
IBX Pty Ltd is considering the purchase of a new machine that is expected to save...
IBX Pty Ltd is considering the purchase of a new machine that is expected to save the company $71,000 at the end of each year in reduced wages. The machine costs $234,000, plus another $15,000 to be installed. It is expected to last for five years after which it can be sold as scrap for $42,000. Operating expenses (such as fuel and maintenance) are $7,000 pa. a)Determine the annual net cash flows of this investment (ignore the effect of taxes)....
Company A is considering the purchase of a new machine. The new machine is not expected...
Company A is considering the purchase of a new machine. The new machine is not expected to affect revenues, but pretax operating expenses will be reduced by $12,700 per year for 10 years. The old machine is now 5 years old, with 10 years of its scheduled life remaining. It was originally purchased for $61,500 and has been depreciated by the straight-line method. The old machine can be sold for $20,700 today The new machine will be depreciated by the...
Sri Coffee Pty Ltd is considering investing in a new coffee bean roasting machine. The machine...
Sri Coffee Pty Ltd is considering investing in a new coffee bean roasting machine. The machine is estimated to cost $150,000 which can last for 7 years before it becomes too costly to maintain and can be sold for scrap at $15,000. The project is estimated to bring in additional $30,000 cash inflow and incur $10,000 in additional expenses related to the running the machine in the first year. The company expects there will be an annual sales growth of...
Vitalife Pty Ltd is considering buying a new vitamin C extraction machine. The machine is estimated...
Vitalife Pty Ltd is considering buying a new vitamin C extraction machine. The machine is estimated to cost $140,000 which can last for 7 years before it becomes too costly to maintain and can be sold for scrap at $20,000. The project is estimated to bring in additional $27,000 cash inflow and incur $12,000 in additional expenses related to the running the machine in the first year. The company expects there will be an annual sales growth of 6% from...
MARC Printing Ltd. is considering the purchase of a new copy machine. The machine will cost...
MARC Printing Ltd. is considering the purchase of a new copy machine. The machine will cost $90,000 plus $6,000 for shipping and $4,000 for installation. The machine’s useful life is four years and falls under the straight line depreciation (with no salvage value). Operating of this printing machine requires additional inventories of $32.000. On the other hand, $12.000 of the inventories will be on account and receivable of the project. Will be $5.000. MARC Ltd. forecasts that new machine will...
A corporation is considering a proposal for the purchase of a machine that will save $250,000...
A corporation is considering a proposal for the purchase of a machine that will save $250,000 per year before taxes. The cost of operating the machine, including maintenance, is $35,000 per year. The machine will be needed for five years after which it will have a zero salvage value. MACRS depreciation will be used, assuming a three‐year class life. The marginal income‐tax rate is 24%. If the firm wants 15% IRR after taxes, how much can it afford to pay...
Daily Ltd. is considering the purchase of a new machine that would increase the speed of...
Daily Ltd. is considering the purchase of a new machine that would increase the speed of bottling and save money. The net cost of this machine is $250,000. The machine is expected to last 5 years and will be depreciated to zero by year 5 using the straight-line method. It will require an investment of $75,000 for the working capital which can be fully recovered at the end of the 5th year. The company’s required rate of return is 10...
Tank Ltd is considering undertaking the purchase of a new piece of equipment that is expected...
Tank Ltd is considering undertaking the purchase of a new piece of equipment that is expected to increase pre-tax income(EBITDA) by $7,000 each year for the next 5 years. It costs $25,000 to purchase today and for tax purposes must be depreciated down zero over its 8 year useful life using the straight-line method. If Tank is actually forecasting a salvage (for capital budgeting purposes) of $8,000 after 5 years, what is the machine's net cash flow (after tax) for...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT