Exercise 12-3 (Video) Hillsong Inc. manufactures snowsuits. Hillsong is considering purchasing a new sewing machine at...

Free

90.2K

Verified Solution

Question

Accounting

Exercise 12-3 (Video) Hillsong Inc. manufactures snowsuits.Hillsong is considering purchasing a new sewing machine at a costof $2.45 million. Its existing machine was purchased five years agoat a price of $1.8 million; six months ago, Hillsong spent $55,000to keep it operational. The existing sewing machine can be soldtoday for $240,352. The new sewing machine would require aone-time, $85,000 training cost. Operating costs would decrease bythe following amounts for years 1 to 7: Year 1 $390,600 2 400,200 3410,000 4 425,200 5 432,400 6 435,500 7 436,300 The new sewingmachine would be depreciated according to the declining-balancemethod at a rate of 20%. The salvage value is expected to be$380,500. This new equipment would require maintenance costs of$94,900 at the end of the fifth year. The cost of capital is 9%.Click here to view PV table. Use the net present value method todetermine the following: (If net present value is negative thenenter with negative sign preceding the number e.g. -45 orparentheses e.g. (45). Round present value answer to 0 decimalplaces, e.g. 125. For calculation purposes, use 5 decimal places asdisplayed in the factor table provided.) Calculate the net presentvalue. Net present value $ Determine whether Hillsong shouldpurchase the new machine to replace the existing machine?

Answer & Explanation Solved by verified expert
3.6 Ratings (473 Votes)

Solution:

Computation of NPV - Replacement proposal of Sewing Machine - Hillsong Inc.
Particulars Period Amount PV Factor (9%) Present Value
Cash Outflows:
Cost of new sewing machine 0 $2,450,000 1 $2,450,000
Training cost 0 $85,000 1 $85,000
Sale value of machine 0 -$240,352 1 -$240,352
Maintenance cost 5 $94,900 0.64993 $61,678
Present value of cash outflows (A) $2,356,326
Cash Inflows:
Annual cost savings:
Year 1 1 $390,600 0.91743 $358,348
Year 2 2 $400,200 0.84168 $336,840
Year 3 3 $410,000 0.77218 $316,594
Year 4 4 $425,200 0.70843 $301,224
Year 5 5 $432,400 0.64993 $281,030
Year 6 6 $435,500 0.59627 $259,676
Year 7 7 $436,300 0.54703 $238,669
Salvage value of new machine 7 $380,500 0.54703 $208,145
Present value of cash Inflows (B) $2,300,526
NPV (B-A) -$55,800

Get Answers to Unlimited Questions

Join us to gain access to millions of questions and expert answers. Enjoy exclusive benefits tailored just for you!

Membership Benefits:
  • Unlimited Question Access with detailed Answers
  • Zin AI - 3 Million Words
  • 10 Dall-E 3 Images
  • 20 Plot Generations
  • Conversation with Dialogue Memory
  • No Ads, Ever!
  • Access to Our Best AI Platform: Flex AI - Your personal assistant for all your inquiries!
Become a Member

Other questions asked by students