A. A new operating system for an existing machine is expected to cost $530,000 and have...

Question

a. A new operating system for an existing machine is expected to cost $530,000 and have a useful life of six years. The system yields an incremental after-tax income of $295,000 each year after deducting its straight-line depreciation. The predicted salvage value of the system is $11,400. b. A machine costs $510,000, has a $33,800 salvage value, is expected to last eight years, and will generate an after-tax income of $72,000 per year after straight-line depreciation. Assume the company requires a 10 % rate of return on its investments. Compute the net present value of each potential investment. (PV of $1. EV of $1. PVA of $1, and EVA of $1) (Use appropriate factor(s) from the tables provided.) Complete this question by entering your answers in the tabs below. Required A Required B A new operating system for an existing machine is expected to cost $530,000 and have a useful life of slx years. The system yields an incremental after-tax income of $295,000 each year after deducting its straight-line depreciation. The predicted salvage value of the system is $11,400. (Round your answers to the nearest whole dollar.) -Present Value Cash Flow Select Chart Amount PV Factor X Annual cash flow Residual value Net present value Required B Complete this question by entering your answers in the tabs below. Required A Required B A machine costs $510,000, has a $33,800 salvage value, is expected to last eight years, and will generate an after-tax income of $72,000 per year after straight-line depreciation. (Round your answers to the nearest whole dollar.) Cash Flow Select Chart Amount PV Factor Present Value X Annual cash flow Residual value Net present value <Required A

 · Answer

Effective cash flow = Income after tax + Depreciation

Formula of Cumulative Discounting Factor = (1-(1+r)^-t)/r

where.

r = rate of interest

t= time period

PV = CF * (1-(1+r)^-t)/r

where.

PV = Present Value of future cash flows

CF = Annual Cash flow

r = rate of interest

t= time period( no. of years)

Formula of Discounting Factor for a particular year = (1+r)^t

where.

r = rate of interest

t= time period ( year)

PV = CF / (1+r)^t

PV = Present Value of future cash flows

CF = Cash flow

r = rate of interest

t= time period(year)

a.
Cash Flow	Select Chart	Amount	X	PV Factor	=	Present Value
Annual Cash Flow	PVA of $ 1	$381,433		4.355261		$1,661,240
Residual Value	PV of $ 1	$11,400		1.771561		$6,435
	Total Present Value of Future Cash Inflows					$1,667,675
	Initial Cash Outflow					($530,000)
	Net Present Value					$1,137,675

Working Notes
Given values
Cost of Machine = $ 530,000
Annual Cash Inflow = $ 295,000
Salvage Value of Asset = $ 11,400
Rate of discounting = 10%
Useful life of asset = 6 years

After tax Cash flow = Income after tax + Depreciation
Depreciation charged is on straight line basis

Computation of Depreciation
= (Cost of Asset - Salvage Value)/Useful life of asset
=( $ 530,000 - $ 11.400)/6
= $ 518,600/6
= $ 86,433

Total Yearly Cash Flow = $ 295,000 + $ 86,433
= $ 381,433

Cash Flow from salvage value in the sixth year = $ 11,400
	Amount	PV Factor	PV of CF
Annual Cash Flow	$381,433	4.355261	$1,661,240
Residual Cash Flow	$11,400	1.771561	$6,435
Total Cash Flow			$1,667,675

b.
Cash Flow	Select Chart	Amount	X	PV Factor	=	Present Value
Annual Cash Flow	PVA of $ 1	$131,525		5.334926		$701,676
Residual Value	PV of $ 1	$33,800		2.143589		$15,768
	Total Present Value of Future Cash Inflows					$717,444
	Initial Cash Outflow					($510,000)
	Net Present Value					$207,444

Working Notes
Given values
Cost of Machine = $ 510,000
Annual Cash Inflow = $ 72,000
Salvage Value of Asset = $ 33,800
Rate of discounting = 10%
Useful life of asset = 8 years

After tax Cash flow = Income after tax + Depreciation
Depreciation charged is on straight line basis

Computation of Depreciation
= (Cost of Asset - Salvage Value)/Useful life of asset
=( $ 510,000 - $ 33800)/8
= $ 476,200/8
= $ 59,525

Total Yearly Cash Flow = $ 72,000 + $ 59,525
= $ 131,525

Cash Flow from salvage value in the sixth year = $ 33,800
	Amount	PV Factor	PV of CF
Annual Cash Flow	$131,525	5.334926	$701,676
Residual Cash Flow	$33,800	2.143589	$15,768
Total Cash Flow			$717,444

.

A. A new operating system for an existing machine is expected to cost $530,000 and have...

Question:

Answers

Similar Solved Questions

- The tendency for tow variables to move together refers to their correlation (TRUE/FALSE)? - Diversifiable...

2. Consider a single crystal of some hypothetical metal that has the BCC crystal structure and...

Question 3 1 pts Which of the following describes the timing of when revenue is recognized?...

Hi, I asked this question earlier, but didn't get any replies

We were unable to transcribe this image3) Connect channel 1 of the scope between point C...

PART 1: Prepare jpurnal entries for each of the following transactions for Fisk Corporation that has...

Help Save & Exit Subre Check my world The following information is available for Lock-Tite Company,...

PART 1 Let X represent the average age of people living in Sun City. Assume that...

33. Yang Company lends Dobbs Industies $40,000 on August 1, 2017, accepting a 9-mon note. (a)...

Can you break this down to see how they got the answers, thank you the geometric...

3. Hikoru Sulu and Nyota Uhura are tired of being bossed around by their egomaniac Captain...

A solution is made by equilibrating the two solids silver iodide (Ksp = 1.5×10-16) and silver...

Prepare the necessary closing entries for Dee Snyder's Barber Shop at December 31, 2019. Use the...

A random sample of n = 15 heat pumps of a certain type yielded the following...

BMAN23000A (16) You currently own Facebook stock. Suppose that Facebook has an expected return of 18%...