Question

The COO of AppleLike Inc. is considering an investment in a new machine for iPadLike production....

The COO of AppleLike Inc. is considering an investment in a new machine for iPadLike production. The machine costs $420,000. The COO expects to make iPadLikes on this machine for 6 years, and then he will no longer use the machine. Revenues are expected to be $100,000 each year for this machine. The machine is also expected to decrease production costs of the company by $35,000 per year. There is no net change in working capital due to the new machine. The market value of the machine in 6 years is expected to be $15,000. The company will depreciate the machine using straight-line depreciation, the corporate tax rate is 20%, and the required rate of return demanded by the company on any capital expenditure is 18%. Should the company buy the machine? Provide the NPV to justify your choice.

Homework Answers

Answer #1
Year 0 Year 1 Year 2 Year 3 Year 4 Year 5 Year 6
Increase in revenue (A)       100,000       100,000       100,000       100,000       100,000       100,000
Decrease in costs (B)          35,000          35,000          35,000          35,000          35,000          35,000
Net Increase (C=A+B)       135,000       135,000       135,000       135,000       135,000       135,000
Tax on Net Increase @ 20% (D)          27,000          27,000          27,000          27,000          27,000          27,000
After Tax Net Increase (E=C-D)       108,000       108,000       108,000       108,000       108,000       108,000
Tax savings on Depreciation ((420000-15000)/6)*20% (F)          13,500          13,500          13,500          13,500          13,500          13,500
After Tax Salvage Value (15000*(1-0.2)) (G)          12,000
Purchase of machine (H) -       420,000
Net Cashflows (I=E+F+G+H) -       420,000       121,500       121,500       121,500       121,500       121,500       133,500
Discounting factor @ 18% (J) 1              0.85              0.72              0.61              0.52              0.44              0.37
(1/1.18) (0.85/1.18) (0.72/1.18) (0.61/1.18) (0.52/1.18) (0.44/1.18)
Present Value of cashflows (K=I*J) -       420,000       102,966          87,259          73,949          62,668          53,109          49,453
NPV (Sum of K)              9,404

Since NPV of the project is positive, the company should buy the machine

Know the answer?
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for?
Ask your own homework help question
Similar Questions
Kemp Copy Co. is considering to purchase a new high speed copy machine. The machine costs...
Kemp Copy Co. is considering to purchase a new high speed copy machine. The machine costs $500,000 and can be depreciated to zero on a straight-line basis over its life of 5 years. Thus, annual depreciation will be $100,000. The machine is expected to have salvage value of $10,000. Revenues are expected to be $450,000 per year (in real terms), and operating expenses are estimated 60 percent of revenues. Operating cash flows are expected to rise with inflation, forecasted at...
The company "ABCD" is considering to make a new investment by purchasing a new machine for...
The company "ABCD" is considering to make a new investment by purchasing a new machine for the production of a new product. For the new machine, "ABCD" must spend 6,000 euros, which will be sold after six years. Each year, the machine has 200 euros operating costs. The beneficial/useful life span of the machine is 6 years and its residual (salvage) value is zero. YEAR INCOME THE MACHINE GENERATES (in euros) 1 800 2 1,200 3 1,800 4 2,700 5...
A firm is considering an investment in a new machine with a price of $15.6 million...
A firm is considering an investment in a new machine with a price of $15.6 million to replace its existing machine. The new machine is expected to have a four-year life. If the firm replaces the old machine with the new machine, it expects to save $6.3 million in operating costs each year over the next four years. The new machine will have no salvage value in four years. If the firm purchases the new machine, it will also need...
A firm is considering an investment in a new machine with a price of $18.05 million...
A firm is considering an investment in a new machine with a price of $18.05 million to replace its existing machine. The current machine has a book value of $6.05 million and a market value of $4.55 million. The new machine is expected to have a four-year life, and the old machine has four years left in which it can be used. If the firm replaces the old machine with the new machine, it expects to save $6.75 million in...
A firm is considering an investment in a new machine with a price of $18.03 million...
A firm is considering an investment in a new machine with a price of $18.03 million to replace its existing machine. The current machine has a book value of $6.03 million and a market value of $4.53 million. The new machine is expected to have a four-year life, and the old machine has four years left in which it can be used. If the firm replaces the old machine with the new machine, it expects to save $6.73 million in...
16. Notational Inc. is considering installing a new server. The machine costs $100,000 and is expected...
16. Notational Inc. is considering installing a new server. The machine costs $100,000 and is expected to have a useful economic life of 8 years, after which it will have a book value of $0. In addition to the equipment costs, management expects installation costs of $10,000 and an initial outlay for net working capital of $12,000. The new server is expected to generate an additional $10,000 per year in earnings after tax over its useful life, but an additional...
A firm is considering an investment in a new machine with a price of $15.6 million...
A firm is considering an investment in a new machine with a price of $15.6 million to replace its existing machine. The current machine has a book value of $5.4 million and a market value of $4.1 million. The new machine is expected to have a four-year life, and the old machine has four years left in which it can be used. If the firm replaces the old machine with the new machine, it expects to save $6.3 million in...
A firm is considering an investment in a new machine with a price of $18.1 million...
A firm is considering an investment in a new machine with a price of $18.1 million to replace its existing machine. The current machine has a book value of $6.1 million and a market value of $4.6 million. The new machine is expected to have a four-year life, and the old machine has four years left in which it can be used. If the firm replaces the old machine with the new machine, it expects to save $6.8 million in...
Weir Inc. is considering to purchase of new production machine for $100,000. although the purchase of...
Weir Inc. is considering to purchase of new production machine for $100,000. although the purchase of this machine will not produce ny increase in sales revenues , it will result in a reduction of labor costs by $31,000 per year. the shipping cost is is $7,000. in addition it would cost $3,000 to install this machine properly. also because this machine is extremely efficient its purchase would necessitate an increase in inventory of $25,000. this machine has an expected life...
Emily’s Napkins and Accessories, Inc. is considering making an investment in a new production machine. The...
Emily’s Napkins and Accessories, Inc. is considering making an investment in a new production machine. The firm has estimated that the machine has a useful life of three years. At the end of the three years, you expect all of your investment to be worthless. The total investment required to open this enterprise is $12,000. Your after–tax cash flow is expected to be $3,000 per year and your required rate of return for this project is 12 percent. A.What is...