In Figure 13-9 we assumed that output would remain stable if the old machine were replaced. Suppose
Question:
In Figure 13-9 we assumed that output would remain stable if the old machine were replaced. Suppose output would double. How would this change be dealt with in the framework of Figure 13-9?
Figure 13-9
Transcribed Image Text:
15 Part 1. Inputs: 16 B D E F G H Both Applies to: Old New 17 18 Cost of new machine 19 After-tax salvage value old machine 20 Sales revenues (fixed) 21 Annual operating costs except depr. Machines Machine Machine $2,000 $400 $2,500 $1,200 $280 22 Taxrate 40% 23 WACC 10% 24 Depreciation 1 2 3 4 Totals: 25 Depr. rates (new machine) 33.33% 44.45% 14.81% 7.41% 100% 26 Depreciation on new machine, $667 $889 $296 $148 $2,000 27 Depreciation on old machine $334 $333 $0 $0 $667 28 Part II. Net Cash Flows before Replacement: Old Machine 29 30 Sales revenues 31 Operating costs except depreciation 32 Depreciation 33 Total operating costs 34 Operating income 0 1 2 3 4 $2,500 $2,500 $2,500 $2,500 1,200 1,200 1,200 1,200 334 333 0 0 $1,534 $1,533 $1,200 $966 $967 $1,300 $1,200 $1,300 35 Taxes 40% 386 387 520 36 After-tax operating income $580 $580 $780 520 $780 37 Add back depreciation 334 333 0 0 38 Net cash flows before replacement 50 $914 $913 $780 $780 39 Part III. Net Cash Flows after Replacement: New Machine 40 0 1 2 3 4 41 New machine cost: -$2,000 42 After-tax salvage value, old machine $400 43 Sales revenues $2,500 $2,500 $2,500 $2,500 44 Operating costs except depreciation $280 $280 $280 $280 45 Depreciation $667 $889 $296 $148 46 Total operating costs $947 $1,169 $576 $428 47 Operating income $1,553 $1,331 $1,924 $2,072 48 Taxes 40% $621 $532 $770 $829 49 After-tax operating income 50 Add back depreciation $932 $7.99 $1,154 $1,243 $667 $889 $296 $148 51 Net cash flows after replacement -$1,600 $1,599 $1,688 $1,450 $1,391 52 Part IV. Incremental CF: Row 51- Row 38 53 Part V. Evaluation -$1,600 NPV= $584.02 $685 IRR= $774 $670 $611 26.33% MIRR= 18.90%
Fantastic news! We've Found the answer you've been seeking!
Step by Step Answer:
Answer rating: 100% (1 review)
Answered By
Utsab mitra
I have the expertise to deliver these subjects to college and higher-level students. The services would involve only solving assignments, homework help, and others.
I have experience in delivering these subjects for the last 6 years on a freelancing basis in different companies around the globe. I am CMA certified and CGMA UK. I have professional experience of 18 years in the industry involved in the manufacturing company and IT implementation experience of over 12 years.
I have delivered this help to students effortlessly, which is essential to give the students a good grade in their studies.
3.50+
2+ Reviews
10+ Question Solved
Related Book For
Intermediate Financial Management
ISBN: 9781337395083
13th Edition
Authors: Eugene F. Brigham, Phillip R. Daves
Question Posted:
Students also viewed these Business questions
-
In Table 12.2, we assumed that output would not change if the old machine was replaced. Suppose output would actually double. How would this change be dealt with in the framework of Table 12.2? Table...
-
Q1. You have identified a market opportunity for home media players that would cater for older members of the population. Many older people have difficulty in understanding the operating principles...
-
Python and most Python libraries are free to download or use, though many users use Python through a paid service. Paid services help IT organizations manage the risks associated with the use of...
-
The company of choice is APPLE INC (AAPL). Brief description of the company (one paragraph, briefly summarizing the companys business) Company history (origin, major developments, etc.) Organization...
-
A gun fires a bullet vertically into a 1.40-kg block of wood at rest on a thin horizontal sheet, Fig. 7-44. If the bullet has a mass of 25.0 g and a speed of 230 m/s, how high will the block rise...
-
What is a worst-case variability?
-
True or False. An isocline is the locus of points at which the trajectories passing through them have a constant slope.
-
Santana Rey, owner of Business Solutions, decides to prepare a statement of cash flows for her business. (Although the serial problem allowed for various ownership changes in earlier chapters, we...
-
Review the UNSDGs and identify one that is the most meaningful to you and that you'd like to focus your research on this: https://www.un.org/sustainabledevelopment/sustainable-development- goals 2....
-
Explain the relevance of the following statement: Capital budgeting decisions have more in common with poker than roulette.
-
How are incremental cash flows found in a replacement analysis?
-
Refer to Example 1. Suppose that the regular output rate will drop to 290 units per period due to an expected change in production requirements. Costs will not change. Prepare an aggregate plan and...
-
If a near sighted person with a far point of 1.75 m looked through this microscope what would the distance between the two lenses need to be to get minimal eyestrain? -1.75 X 10 = -175 en L 47 - 41 -...
-
#9) Dr. McBride's squirrel, named Half-tail, is running from east to west. Dr. McBride recorded Half-tail's running velocity every three seconds and plotted the velocity vs time graph. What is the...
-
Create a class Shape which performs the following. a. Provide a method areaCircle which takes one parameter radius as double, calculates 03 Marks and returns the area of the circle as double....
-
What will be the output of the algorithm given below? Algorithm: Step 1: Start Step 2: Initialize i = 2, j 3, c, m = 5 Step 3: Repeat step 4 to step 9 until i < 4 step by 1 Step 4: Compute c = m - 2...
-
2. Write JAVA program as per class diagram and description given below: a. -id: int -name: String -salary: double -experience: int Employee Define the class and instance variable as per the class...
-
Ireland Company is considering the addition of a new product to its cosmetics line. The company has three distinctly different options: a skin cream, a bath oil, or a hair coloring gel. Relevant...
-
What is removed during each of the three stages of wastewater treatment: primary, secondary, and tertiary? During which state would you expect items to be recovered that were accidentally flushed,...
-
In reference to tax research, what is meant by the best possible defensibly correct solution?
-
The profession of tax practice involves four principal areas of activity. Discuss these four areas.
-
Based on the amounts of taxable income below, compute the federal income tax payable in 2017 on each amount assuming the taxpayers are married filing a joint return. Also, for each amount of taxable...
-
Ramer and Knox began a partnership by investing $60,000 and $90,000, respectively. During its first year, the partnership earned $160,000. Prepare calculations showing how the $160,000 income is...
-
Lenny Florita, an unmarried employee, works 54 hours in the week ended January 12. His pay rate is $12 per hour, and his wages have deductions for FICA Social Security, FICA Medicare, and federal...
-
Consider the company Microsoft Corporation Select a real company and envision a fictive scenario where a team within that company experiences a problem that leads the management to retain a coach and...
Study smarter with the SolutionInn App