Question
In: Finance
One year ago, your company purchased a machine used in manufacturing for $95,000. You have learned...
One year ago, your company purchased a machine used in manufacturing for $95,000.
You have learned that a new machine is available that offers many advantages and you can purchase it for $165,000
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 $45,000
per year for the next 10 years. The current machine is expected to produce a gross margin of $24,000
per year. The current machine is being depreciated on a straight-line basis over a useful life of 11 years, and has no salvage value, so depreciation expense for the current machine is $8,636 per year. The market value today of the current machine is $60,000. Your company's tax rate is 40%, and the opportunity cost of capital for this type of equipment is 12%.
The NPV of replacing the year-old machine is $ (Round to the nearest dollar.)
Should your company replace its year-old machine? (Y/N)
Solutions
Expert Solution
**Book value of old machine : 95000 - 8636 depreciation for one year = 86364
Loss on sale of old machine = 60000 - 86364 =- 26364
Tax saving due to loss = 26364 * .40 = -10545.6
After tax sale value = 60000-(-10545.6)
= 60000+ 10545.6
= 70545.6
**Depreciation on new machine = 165000/10 = 16500
| Year 0 | 1-10 | |
| Initial investment | -165000 | |
| After tax sale value from old machine | (70545.6) | |
| Incremental gross margin | 21000 [45000-24000] | |
| less :Incremental depreciation | (7864) [16500-8636] | |
| Incremental income before tax | 13136 | |
| less:tax | (5254.4 ) [13136*40%] | |
| Income after tax | 7881.6 | |
| Add:depreciation (non cash) | 7864 | |
| Cash flow | -94454.4 | 15745.6 |
| PVF12%`/PVAF12%` | 1 | 5.65022 |
| Present value of cash flow | -94454.4 | 88966.10 |
NPV = Present value of annual cash flow -Initial cost
= 88966.10 - 94454.4
= - 5488.3 (rounded to - 5488)
b)Since NPV is negative ,old machine should not be replaced.
**Find present value factor and present value annuity factor from their table respectively . at 12%
jeff jeffy answered 1 year agoRelated Solutions
One year? ago, your company purchased a machine used in manufacturing for $95,000. You have learned...
One year? ago, your company purchased a machine used in
manufacturing for $95,000. You have learned that a new machine is
available that offers many advantages and that you can purchase it
for $140,000 today. The CCA rate applicable to both
machines is 20%?; 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 $40,000 per year for the next ten years. The
current machine...
One year? ago, your company purchased a machine used in manufacturing for $95,000. You have learned...
One year? ago, your company purchased a machine used in
manufacturing for $95,000. You have learned that a new machine is
available that offers many advantages and that you can purchase it
for $170,000 today. The CCA rate applicable to both machines is
40%?; 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 $50,000 per
year for the next ten years. The current machine...
One year ago, your company purchased a machine used in manufacturing for $95,000. You have learned...
One year ago, your company purchased a machine used in
manufacturing for $95,000. 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 20%
; 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 $40,000 per
year for the next 10 years. The current...
One year ago, your company purchased a machine used in manufacturing for $95,000. You have learned...
One year ago, your company purchased a machine used in
manufacturing for $95,000. You have learned that a new machine is
available that offers many advantages and you can purchase it for
$165,000 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 $40,000 per year for the next
10 years. The current machine...
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...
One year ago, your company purchased a machine used in manufacturing for $120,000. You have learned...
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
$160,000 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 $40,000 per
year for the next ten years. The current machine is...
One year ago, your company purchased a machine used in manufacturing for $90,000. You have learned...
One year ago, your company purchased a machine used in
manufacturing for $90,000. 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 $40,000 per
year for the next ten years. The current machine is...
One year? ago, your company purchased a machine used in manufacturing for $115,000. You have learned...
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 $150,000 today. The CCA rate applicable to both machines is
20%?; 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 $50,000 per
year for the next ten years. The current machine...
One year? ago, your company purchased a machine used in manufacturing for $90,000. You have learned...
One year? ago, your company purchased a machine used in
manufacturing for $90,000. You have learned that a new machine is
available that offers many advantages and that you can purchase it
for $150,000 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 $60,000 per year for the next ten years. The current machine...
One year? ago, your company purchased a machine used in manufacturing for $105,000. You have learned...
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 that you can purchase it
for $160,000 today. The CCA rate applicable to both
machines is 20%?; 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 $50,000 per year for the next ten years. The
current machine...
ADVERTISEMENT
ADVERTISEMENT
Latest Questions
- If you wanted to store a birthday within code, what class would you use in Java?...
- Explain what is meant by the Theme Park internal and external business environment and use the...
- Description Write a program that prints out your name, the course ID of this class, what...
- A project has an initial cost of $65,475, expected net cash inflows of $12,000 per year...
- Make a program that lets the user enter a positive or negative integer as many times...
- using java, parse a text file to be able to list the word(s) with the highest...
- Consider the following linear programming problem: Maximize 10X + 8Y Subject to: 40X + 24Y <=...
ADVERTISEMENT