Exercise 24-3 Hillsong Inc. manufactures snowsuits. Hillsong is considering purchasing a new sewing machine at a...

Free

80.2K

Verified Solution

Question

Accounting

Exercise 24-3 Hillsong Inc. manufactures snowsuits. Hillsong isconsidering purchasing a new sewing machine at a cost of $2.45million. Its existing machine was purchased five years ago at aprice of $1.8 million; six months ago, Hillsong spent $55,000 tokeep it operational. The existing sewing machine can be sold todayfor $240,438. The new sewing machine would require a one-time,$85,000 training cost. Operating costs would decrease by thefollowing amounts for years 1 to 7: Year 1 $390,900 2 399,800 3410,100 4 425,400 5 434,000 6 434,900 7 436,400 The new sewingmachine would be depreciated according to the declining-balancemethod at a rate of 20%. The salvage value is expected to be$379,100. This new equipment would require maintenance costs of$94,000 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? Click ifyou would like to Show Work for this question:

Answer & Explanation Solved by verified expert
4.3 Ratings (964 Votes)

Calculations of Present Value Factors

Calculation of PVF
1 0.917431
2 0.84168
3 0.772183
4 0.708425
5 0.649931
6 0.596267
7 0.547034

Calculation of NPV of the new machine

Amount Year PVF Amount
Present Value of Cash Outflows
Purchase Price $     2,450,000 0 1 $ 2,450,000.00
Maintainence cost $          94,000 5 0.649931 $       61,093.55
Total $ 2,511,093.55
Present Value of Cash Inflows
Training Costs $          85,000 0 1 $       85,000.00
Savings in operating costs $        390,900 1 0.917431 $     358,623.85
$        399,800 2 0.84168 $     336,503.66
$        410,100 3 0.772183 $     316,672.45
$        425,400 4 0.708425 $     301,364.08
$        434,000 5 0.649931 $     282,070.22
$        434,900 6 0.596267 $     259,316.66
$        436,400 7 0.547034 $     238,725.74
Salvage Value $        379,100 7 0.547034 $     207,380.68
Total $ 2,385,657.35
Net Present Value $    (125,436.20)

But the company can sale the old machine for $ 240,438. Hence, actual NPV comes out to be $ 240,438 - $ 125,436 = $ 115,002.

Hence, Hillsong should purchase the new machine to replace the existing machine

Note- Sunk cost and Depreciation are to be ignored.


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