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 9 months ago

Next > < Previous

Related 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...

Subjects

Question

One year​ ago, your company purchased a machine used in manufacturing for $95,000. You have learned...

Solutions

Expert Solution

Related Solutions

One year ago, your company purchased a machine used in manufacturing for $95,000. You have learned...