TM company is considering replacing its machine with a new model that sells for $40,000, the...

60.1K

Verified Solution

Question

Finance

TM company is considering replacing its machine with a new modelthat sells for $40,000, the cost of installation is $6,000. NetWorking Capital needed would be $5,500. The old machine has beenfully depreciated and has a $2500 salvage value. The new machinewill be depreciated as a 5-year MACRS asset. Revenues are expectedto increase $18,000 per year over the 5-year life of the newmachine. At the end of 5 years, the new machine is expected to havea $1500 salvage value.
What are the NPV and IRR for this project if TM has a requiredrate of return of 14% and a marginal tax rate of 35%? Operatingcosts are not expected to increase from the current level of $8,000per year. Discuss your recommendations to the company's CEO aboutthe replacement.

Answer & Explanation Solved by verified expert

4.0 Ratings (656 Votes)

Calculation of NPV and IRR of the project Year 0 1 2 3 4 5 Investment in Machine 46000 Increase in net working capital 5500 Sale of old machine 2500 Tax 35 on Gain on sale 875 Operating cash flow 14920 16852 14791 13555 13555 Recovery of net working capital 5500 After tax sale value of See Answer

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

TM company is considering replacing its machine with a new modelthat sells for $40,000, the cost of installation is $6,000. NetWorking Capital needed would be $5,500. The old machine has beenfully depreciated and has a $2500 salvage value. The new machinewill be depreciated as a 5-year MACRS asset. Revenues are expectedto increase $18,000 per year over the 5-year life of the newmachine. At the end of 5 years, the new machine is expected to havea $1500 salvage value.What are the NPV and IRR for this project if TM has a requiredrate of return of 14% and a marginal tax rate of 35%? Operatingcosts are not expected to increase from the current level of $8,000per year. Discuss your recommendations to the company's CEO aboutthe replacement.