Question

In: Accounting

The sch of technology, art, and design STAD is considering buying a package machine for its...

The sch of technology, art, and design STAD is considering buying a package machine for its Engineering Technology program. it is expected that this machine will generate a revenue for the school through several projects and partnership with local companies. it is estimated that the net profit in the first year will be $75000 and decreasing at the rate of $10000 for the next five years after that profit stays constant at $7000 until the end of its time life (10 years). if interest rate is 10%, determine the amount of money that the STAD can invest on this machine.
assume there is no salvage value of the machine.
b)determine the equivalent annual for the following cash flow:
year 0-------0
year 1-------$200,000
year 2-------$180,000
year 3-------$160,000
year 4-------$140,000
year 5-------$120,000
year 6-------$100,000
year 7-------$80,000
year8-------$60,000

Solutions

Expert Solution

(a) Amount of money that STAD can invest on this machine = Present value of future benefits expected from this project. = 242,328

Thus it indicates the maximum amount that STAD can invest, but not the actual investment.

Year CF DF PV
1 75000 0.909091 68181.82
2 65000 0.826446 53719.01
3 55000 0.751315 41322.31
4 45000 0.683013 30735.61
5 35000 0.620921 21732.25
6 25000 0.564474 14111.85
7 7000 0.513158 3592.107
8 7000 0.466507 3265.552
9 7000 0.424098 2968.683
10 7000 0.385543 2698.803
Total Present value 242328

Question - 2

Equivalent annual cash flow = Total present value / PVIFA = =139910.43

Year CF DF PV
1 200000 0.909091 181818.2
2 180000 0.826446 148760.3
3 160000 0.751315 120210.4
4 140000 0.683013 95621.88
5 120000 0.620921 74510.56
6 100000 0.564474 56447.39
7 80000 0.513158 41052.65
8 60000 0.466507 27990.44
Total 5.334926 746411.8

Equivalent annual cash flow = 746,411.80 / 5.334926 =139910.43

PVIFA = Present value of Interest factor annuity = Total of DF ( Discounting factors column)

Comment for any further clarification ........ all the best


Related Solutions

A company is considering buying an automatic machine for a certain process. The machine has an...
A company is considering buying an automatic machine for a certain process. The machine has an initial cost of 23,000, a residual value of 4,000 and a useful life of 10 years. The production of this machine is 8 tons per hour. You need an operator that makes $ 12.00 per hour. The annual cost of operation and maintenance is 3,500 As a second alternative you can buy a small machine for 8,000 that has a residual value of 0...
Murray’s Machine Shop is considering a five year project to improve its production efficiency. Buying a...
Murray’s Machine Shop is considering a five year project to improve its production efficiency. Buying a new machine press for $850,000 is expected to result in annual pre-tax cost saving of $310,000. No additional sales are expected from this project. The machine press will be depreciated straight-line to zero over its five year life. After that it is expected to be obsolete and therefore worthless. The company will be able to reduce net working capital (NWC) by $75,000 at the...
Massey Machine Shop is considering a four year project to improve its production efficiency. Buying a...
Massey Machine Shop is considering a four year project to improve its production efficiency. Buying a new machine press for $730,000 is estimated to result in $220,000 in annual pretax cost savings. The press falls in the MACRS five year class, and it will have a salvage value at the end of the project of $89,000. The press also requires an initial investment in spare parts inventory of $26,000, along with an additional $3,000 in inventory for each succeeding year...
Massey Machine Shop is considering a four year project to improve its production efficiency. Buying a...
Massey Machine Shop is considering a four year project to improve its production efficiency. Buying a new machine press for $730,000 is estimated to result in $220,000 in annual pretax cost savings. The press falls in the MACRS five year class, and it will have a salvage value at the end of the project of $89,000. The press also requires an initial investment in spare parts inventory of $26,000, along with an additional $3,000 in inventory for each succeeding year...
A Vehicle Corporation is considering replacing a technologically obsolete machine with a new state-of-the-art robotic machine....
A Vehicle Corporation is considering replacing a technologically obsolete machine with a new state-of-the-art robotic machine. They have compiled the following data for the new machine: Cost of new machine needed                                                 $150,000 Annual net cash inflows                                                          $40,000 Salvage value of the machine in 10 years .$20,000 Useful life of the machine                                                        10 years Required rate of return                                                                   10% The company uses straight-line depreciation on all equipment. a. What is the payback period for this machine? Ignore the impact of income taxes. b. How...
Witten Entertainment is considering buying a machine that costs $555,000. The machine will be depreciated over...
Witten Entertainment is considering buying a machine that costs $555,000. The machine will be depreciated over five years by the straight-line method and will be worthless at that time. The company can lease the machine with year-end payments of $130,000. The company can issue bonds at an interest rate of 6 percent. The corporate tax rate is 25 percent. What is the NAL of the lease? (A negative answer should be indicated by a minus sign. Do not round intermediate...
Witten Entertainment is considering buying a machine that costs $555,000. The machine will be depreciated over...
Witten Entertainment is considering buying a machine that costs $555,000. The machine will be depreciated over five years by the straight-line method and will be worthless at that time. The company can lease the machine with year-end payments of $130,000. The company can issue bonds at an interest rate of 6 percent. The corporate tax rate is 25 percent. What is the NAL of the lease? (A negative answer should be indicated by a minus sign. Do not round intermediate...
a) Monster Corp is considering buying a new machine for $420,000. The machine has an 8...
a) Monster Corp is considering buying a new machine for $420,000. The machine has an 8 year life (S/L)and zero salvage value. The machine will allow monster to save $75,000/year in material and labor. Monster will sell an old machine for $55,000. The sale will take place on the same day the new machine is bought. The old machine a NBV = 0. The new machine will require an overhaul in year 5 = $20,000. Monster has a 30% tax...
Witten Entertainment is considering buying a machine that costs $549,000. The machine will be depreciated over...
Witten Entertainment is considering buying a machine that costs $549,000. The machine will be depreciated over five years by the straight-line method and will be worthless at that time. The company can lease the machine with year-end payments of $144,000. The company can issue bonds at an interest rate of 6 percent. The corporate tax rate is 24 percent. What is the NAL of the lease? (A negative answer should be indicated by a minus sign. Do not round intermediate...
Witten Entertainment is considering buying a machine that costs $551,000. The machine will be depreciated over...
Witten Entertainment is considering buying a machine that costs $551,000. The machine will be depreciated over five years by the straight-line method and will be worthless at that time. The company can lease the machine with year-end payments of $146,000. The company can issue bonds at an interest rate of 8 percent. The corporate tax rate is 21 percent. What is the NAL of the lease? (A negative answer should be indicated by a minus sign. Do not round intermediate...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT