Logo
Home Study Material Contact Search
AI Chat FREE
  1. business
  2. finance
  3. one year ago your company purchased a machine for

One year ago your company purchased a machine for $110,000. You have learned that the new,...

Free

60.1K

Verified Solution

Question

Finance

One year ago your company purchased a machine for $110,000. Youhave learned that the new, much better machine is available for$150,000. In will be depreciated on a straight line basis and hasno salvage value. You expect the machine to produce $60,000 peryear in revenue and cost $20,000 per year to operate for the nextten years. The current machine is expected to produce $40,000 peryear in revenue and also costs $20,000 per year to operate. Thecurrent machine’s depreciation expense is $10,000 per for the next10 years, after which it will be discarded. It will have no salvagevalue. The market value of the current machine today is $50,000.Your company’s tax rate is 45% and the opportunity cost of capitalis 10%. Should your company replace its year-old machine

Answer & Explanation Solved by verified expert
3.8 Ratings (379 Votes)

Time line 0 1 2 3 4 5 6 7 8 9 10
Proceeds from sale of existing asset =selling price* ( 1 -tax rate) 27500
Tax shield on existing asset book value =Book value * tax rate 45000
Cost of new machine -150000
=Initial Investment outlay -77500
Incremental Profits 20000 20000 20000 20000 20000 20000 20000 20000 20000 20000
-Depreciation Cost of equipment/no. of years -15000 -15000 -15000 -15000 -15000 -15000 -15000 -15000 -15000 -15000
=Pretax cash flows 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000
-taxes =(Pretax cash flows)*(1-tax) 2750 2750 2750 2750 2750 2750 2750 2750 2750 2750
+Depreciation 15000 15000 15000 15000 15000 15000 15000 15000 15000 15000
=after tax operating cash flow 17750 17750 17750 17750 17750 17750 17750 17750 17750 17750
+Tax shield on salvage book value =Salvage value * tax rate 0
=Terminal year after tax cash flows 0
Total Cash flow for the period -77500 17750 17750 17750 17750 17750 17750 17750 17750 17750 17750
Discount factor= (1+discount rate)^corresponding period 1 1.1 1.21 1.331 1.4641 1.61051 1.771561 1.9487171 2.1435888 2.357948 2.593742
Discounted CF= Cashflow/discount factor -77500 16136.36364 14669.421 13335.838 12123.489 11021.353 10019.412 9108.556599 8280.506 7527.733 6843.393
NPV= Sum of discounted CF= 31566.06613

Buy new machine as incremental NPV is positive
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

Transcribed Image Text

One year ago your company purchased a machine for $110,000. Youhave learned that the new, much better machine is available for$150,000. In will be depreciated on a straight line basis and hasno salvage value. You expect the machine to produce $60,000 peryear in revenue and cost $20,000 per year to operate for the nextten years. The current machine is expected to produce $40,000 peryear in revenue and also costs $20,000 per year to operate. Thecurrent machine’s depreciation expense is $10,000 per for the next10 years, after which it will be discarded. It will have no salvagevalue. The market value of the current machine today is $50,000.Your company’s tax rate is 45% and the opportunity cost of capitalis 10%. Should your company replace its year-old machine

Other questions asked by students