Question

In: Finance

One year​ ago, your company purchased a machine used in manufacturing for 115000 . You have...

One year​ ago, your company purchased a machine used in manufacturing for 115000 . You have learned that a new machine is available that offers many​ advantages; you can purchase it for 170000 today. It will be depreciated on a​ straight-line basis over ten​ years, after which it has no salvage value. You expect that the new machine will contribute EBITDA​ (earnings before​ interest, taxes,​ depreciation, and​ amortization) of 45000 per year for the next ten years. The current machine is expected to produce EBITDA of 25000 per year. The current machine is being depreciated on a​ straight-line basis over a useful life of 11​ years, after which it will have no salvage​ value, so depreciation expense for the current machine is 10455 per year. All other expenses of the two machines are identical. The market value today of the current machine is 50000. Your​ company's tax rate is ​20%, and the opportunity cost of capital for this type of equipment is 11%. Is it profitable to replace the​ year-old machine?find NPV

Solutions

Expert Solution

In these type of questions, first make a summary of data so that we do not have to look at the question again and again while solving.

Current Machine Value 115000
Depriciation Given 10455
Market Value of Current Machine   50000
EBITDA Current 25000
New Machine 170000
Depriciation =170000/10 17000
EBITDA New Machine 45000
Tax 20%
Cost of Capital 11%

Now

Let's calculate some basic things which we require in final calculation

Increase in EBITDA = EBITDA (New) - EBITDA (old)

Increase in EBITDA = 45000 - 25000 = 20000

Incremental Depriciation = 17000-10455 = 6545

Year Present Value @ 11%
1 0.9009
2 0.8116
3 0.7312
4 0.6587
5 0.5935
6 0.5346
7 0.4817
8 0.4339
9 0.3909
10 0.3522
Present Value Annuity Factor (PVAF) 5.8892

On the basis of above calculations, we can find the present value of cash inflow

Incremental EBITDA 20000
Incremental Depriciation (6545)
Profit before tax 13455
Tax @ 20% (2691)
Profit After Tax 10764
Add: Depriciation 6545
Cash Inflow 17309
PVAF (11%, 10 years) 5.8892
Present Value of Cash Inflow (17309 x 5.8892) 101936.717

Now

Let's Calculate the cash outflow

But before that, We have to find the tax savings in selling the current machinery

Current Machinery
Purchased 115000
Depriciation (10455)
Book Value 104545
Market Value 50000
Loss on sale 54545
Tax Saving on loss on sale =54545*20% 10909


Present Value of Cash Ourflow
Purchase of New Machinery 170000
Less:
Tax Saving in Old Machinery -10909
Sale of Old Machinery -50000
Present Value of Cash Outflow 109091

Net Present Value

Present Value of Cash Inflow 101936.72
Present Value of Cash Outflow 109091.00
Net Present Value -7154.28

As the Net Present Value is negative, it is not profitable to replace old machinery.

I hope it will help you in the study.

Feel free to ask any doubt in comment.

Give Thumbsup, if you like it.

Thank You!


Related Solutions

One year​ ago, your company purchased a machine used in manufacturing for $ 115,000. You have...
One year​ ago, your company purchased a machine used in manufacturing for $ 115,000. You have learned that a new machine is available that offers many advantages and that you can purchase it for $ 160,000 today. The CCA rate applicable to both machines is 30 %​; neither machine will have any​ long-term salvage value. You expect that the new machine will produce earnings before​ interest, taxes,​ depreciation, and amortization​ (EBITDA) of $ 45,000 per year for the next 10...
One year​ ago, your company purchased a machine used in manufacturing for $ 110,000. You have...
One year​ ago, your company purchased a machine used in manufacturing for $ 110,000. You have learned that a new machine is available that offers many​ advantages; you can purchase it for $ 150,000 today. It will be depreciated on a​ straight-line basis over ten​ years, after which it has no salvage value. You expect that the new machine will contribute EBITDA​ (earnings before​ interest, taxes,​ depreciation, and​ amortization) of $ 55,000 per year for the next ten years. The...
One year​ ago, your company purchased a machine used in manufacturing for $ 115,000 You have...
One year​ ago, your company purchased a machine used in manufacturing for $ 115,000 You have learned that a new machine is available that offers many advantages and you can purchase it for $ 160,000 today. It will be depreciated on a​ straight-line basis over 10 years and has no salvage value. You expect that the new machine will produce a gross margin​ (revenues minus operating expenses other than​ depreciation) of $ 50,000 per year for the next 10 years....
One year​ ago, your company purchased a machine used in manufacturing for $ 100000. You have...
One year​ ago, your company purchased a machine used in manufacturing for $ 100000. You have learned that a new machine is available that offers many advantages and you can purchase it for $ 160000 today. It will be depreciated on a​ straight-line basis over 10 years and has no salvage value. You expect that the new machine will produce a gross margin​ (revenues minus operating expenses other than​ depreciation) of $ 45000 per year for the next 10 years....
One year​ ago, your company purchased a machine used in manufacturing for $ 115,000. You have...
One year​ ago, your company purchased a machine used in manufacturing for $ 115,000. You have learned that a new machine is available that offers many​ advantages; you can purchase it for $ 150,000 today. It will be depreciated on a​ straight-line basis over ten​ years, after which it has no salvage value. You expect that the new machine will contribute EBITDA​ (earnings before​ interest, taxes,​ depreciation, and​ amortization) of $ 55,000 per year for the next ten years. The...
One year​ ago, your company purchased a machine used in manufacturing for $ 100,000. You have...
One year​ ago, your company purchased a machine used in manufacturing for $ 100,000. You have learned that a new machine is available that offers many​ advantages; you can purchase it for $ 170,000 today. It will be depreciated on a​ straight-line basis over ten​ years, after which it has no salvage value. You expect that the new machine will contribute EBITDA​ (earnings before​ interest, taxes,​ depreciation, and​ amortization) of $ 35,000 per year for the next ten years. The...
One year​ ago, your company purchased a machine used in manufacturing for $ 110,000. You have...
One year​ ago, your company purchased a machine used in manufacturing for $ 110,000. You have learned that a new machine is available that offers many​ advantages; you can purchase it for $ 150,000 today. It will be depreciated on a​ straight-line basis over ten​ years, after which it has no salvage value. You expect that the new machine will contribute EBITDA​ (earnings before​ interest, taxes,​ depreciation, and​ amortization) of $ 45,000 per year for the next ten years. The...
One year​ ago, your company purchased a machine used in manufacturing for $ 120,000. You have...
One year​ ago, your company purchased a machine used in manufacturing for $ 120,000. You have learned that a new machine is available that offers many​ advantages; you can purchase it for $ 140,000 today. It will be depreciated on a​ straight-line basis over ten​ years, after which it has no salvage value. You expect that the new machine will contribute EBITDA​ (earnings before​ interest, taxes,​ depreciation, and​ amortization) of $ 55,000 per year for the next ten years. The...
One year​ ago, your company purchased a machine used in manufacturing for $ 120,000. You have...
One year​ ago, your company purchased a machine used in manufacturing for $ 120,000. You have learned that a new machine is available that offers many​ advantages; you can purchase it for $ 140,000 today. It will be depreciated on a​ straight-line basis over ten​ years, after which it has no salvage value. You expect that the new machine will contribute EBITDA​ (earnings before​ interest, taxes,​ depreciation, and​ amortization) of $ 55,000 per year for the next ten years. The...
One year​ ago, your company purchased a machine used in manufacturing for$105,000.You have learned that a...
One year​ ago, your company purchased a machine used in manufacturing for$105,000.You have learned that a new machine is available that offers many advantages and you can purchase it for$140,000today. It will be depreciated on a​ straight-line basis over 10 years and has no salvage value. You expect that the new machine will produce a gross margin​ (revenues minus operating expenses other than​ depreciation) of$35,000per year for the next 10 years. The current machine is expected to produce a gross...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT