Question

In: Accounting

Our company must replace an obsolete machine press. We have two bids, summarized below, to consider....

Our company must replace an obsolete machine press. We have two bids, summarized below, to consider. Machine A is depreciated using MACRS. Machine B is depreciated using SOYD. Machine A will be sold for $5000 at the end of its useful life and machine B will be sold for $10,000 at the end of its useful life. Our company uses an after-tax MARR of 12% and it falls in the 38% total income tax bracket. Our company is required to purchase one of these two machines, do nothing is not an option.

Machine A

Machine B

Useful Life (years)

5

5

Initial Cost

$75.000

$76,000

Annual O & M

$62,000

$70,000

Annual Revenue

$82,000

$85,000

Salvage Value

0

$5,000

Based on the After Tax Cash Flow and using a Net Present Worth analysis and considering taxes which machine should our company purchase?

Solutions

Expert Solution

Machine A:
Year Net Annual Rev dep (macrs) ibt iat *(1-0.38) cash flow dis 12% PV
0 -75000 -75000 1 -75000
1 20000 15000 5000 3100 18100 0.893 16163
2 20000 24000 -4000 5520 29520 0.797 23527
3 20000 14250 5750 3565 17815 0.712 12684
4 20000 9000 11000 6820 15820 0.636 10062
5 20000 8250 11750 7285 15535 0.567 8808
Salvage 5000 3100 3100 0.567 1758
NPW= -1997.42
Machine B:
Year Net Annual Rev dep(soyd) ibt iat *(1-0.38) cash flow dis 12% PV
0 -76000 -76000 1 -76000
1 15000 22000 -7000 9660 31660 0.893 28272
2 15000 17600 -2600 3588 21188 0.797 16887
3 15000 13200 1800 1116 14316 0.712 10193
4 15000 8800 6200 3844 12644 0.636 8042
5 15000 4400 10600 6572 10972 0.567 6221
Salvage 10000 6200 6200 0.567 3515
NPW= -2869.68

As both the machine is presenting a negative NPV, so none of the machine is recommended to purchase.


Related Solutions

The Oviedo Company is considering the purchase of a new machine to replace an obsolete one....
The Oviedo Company is considering the purchase of a new machine to replace an obsolete one. The machine being used for the operation has a book value and a market value of zero. However, the machine is in good working order and will last at least another 10 years. The proposed replacement machine will perform the operation so much more efficiently that Oviedo's engineers estimate that it will produce after-tax cash flows (labor savings and depreciation) of $9,000 per year....
eBook The Oviedo Company is considering the purchase of a new machine to replace an obsolete...
eBook The Oviedo Company is considering the purchase of a new machine to replace an obsolete one. The machine being used for the operation has a book value and a market value of zero. However, the machine is in good working order and will last at least another 10 years. The proposed replacement machine will perform the operation so much more efficiently that Oviedo's engineers estimate that it will produce an increase in after-tax cash flows (labor savings and depreciation)...
"Your firm must decide if and when to replace an existing machine. Consider the following information....
"Your firm must decide if and when to replace an existing machine. Consider the following information. Defender: The defender has a current market value of $13,000. Its operating costs over the next year are estimated to be $3,900 and increase by 35% each year. The salvage value is expected to decrease by 40% each year. Challenger: If and when your firm purchases the challenger, the challenger will cost $24,700 and have operating costs of $2,500 in its first year of...
A company needs $48,000 in 4 years to replace two trucks. Find the amount it must...
A company needs $48,000 in 4 years to replace two trucks. Find the amount it must deposit at the end of each quarter in a fund earning 6% compounded quarterly.
1.) Our company has reviewed the utilities bills for our company. We have determined that the...
1.) Our company has reviewed the utilities bills for our company. We have determined that the highest and lowest bills were $5,600 and $3,200 for the months of January and September. If we produced 1,200 and 600 units in these months, what was the fixed cost associated with the utilities bill? Group of answer choices $512.00 $560.00 $620.00 $800.00 2.) Which of the following is true? Group of answer choices An increase in sales price per unit decreases the contribution...
1. We have two potential designs for the homepage of our website, but we don’t know...
1. We have two potential designs for the homepage of our website, but we don’t know which one to use. The CEO likes one, and the CRO (Chief Revenue Office) likes another. Half the company likes one, and the other half of the company likes the other. Which one should we use? 2. Let's say you have an Excel spreadsheet with 10,000 leads from a few months back -- long enough that those leads' sales cycle has passed. The file...
We have a line of credit with a local bank that our company uses for purchasing...
We have a line of credit with a local bank that our company uses for purchasing inventory. Suppose I use this credit source to buy a new motorcycle for my personal use without the bank's knowledge. Which of the following problems describes this situation? A. Securities fraud B. Tax evasion C. Adverse selection D. Moral hazard
For the past two (2) weeks we have had to adjust our lives to address the...
For the past two (2) weeks we have had to adjust our lives to address the Covid-19 virus. Businesses, schools, governments, and institutions have had to adjust their operating approaches. This is a change in the business environment we spoke of during our first weeks together. Unexpected, unanticipated and with significant impact on the economy. How are business and government leaders responding? What are the possible impacts on businesses, citizens and the economy as a result of their decisions? Now,...
You own a car rental company, and you have two options to replace your fleet. For...
You own a car rental company, and you have two options to replace your fleet. For each car, you can either enter into a five-year lease for $7,000 per year (pretax) or you can purchase the car for $30,000. You believe the cars will last for 8 years and be worth $4,000 at the end of the 8 years. The lease payments cover maintenance costs, but if you buy the cars, you will pay $1,200 per year (pre-tax) for a...
Consider a factory that must have an air cleaner that is mandated by law. There are two choices:
Consider a factory that must have an air cleaner that is mandated by law. There are two choices:• The “Cadillac cleaner” costs $4,000 today, has annual (after-tax) operating costs of $100, andlasts 10 years.• The “Cheapskate cleaner” costs $1,000 today, has annual (after-tax) operating costs of $500,and lasts 5 years.• the after-tax salvage value of “Cadillac Cleaner” is $500, and the after-tax salvage value of“Cheapskate Cleaner” is also $500.Assuming a 10% discount rate, which cleaner should we choose? Please show...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT