1,805
19
Essay, 3 pages (750 words)

Salvage value for the machine engineering essay

SET A

Gaurav Prabhakar, Roll no 171

Solution 1:

Machine cost = 700, 000+ 80, 000+20, 000 = 800, 000

Calculations for depreciation both Machines:

Items

Yr 1

Yr 2

Yr 3

Yr 4

Old MachineBook Value ( beginning of Yr)80000600004000020000Depreciation20000200002000020000Book Value ( end of Yr)6000040000200000New MachineBook Value ( beginning of Yr)800000560000392000274400Depreciation24000016800011760082320Book Value ( end of Yr)560000392000274400192080

Incremental Depreciation2200001480009760062320Total capital expenditure in first year = 696, 000Salvage value for the machine = 50000 + (192080-50000)*(0. 4) = 106832

Cash flow table

Items

Yr 0

Yr 1

Yr 2

Yr 3

Yr 4

Operating Expenses

290000290000290000290000Operating Incomes

290000290000290000290000Less Depreciation

2200001480009760062320EBIT

70000142000192400227680Subtract Tax (@40%)

28000568007696091072Net Income

4200085200115440136608Add Back Depreciation

2200001480009760062320Subtract Replacement Cost696, 000

Add Tax Adjusted Salvage Of New Machine

106832Cash Flows-696, 000262, 000233, 200213, 040305, 760

Calculations for Internal Rate of Return:

Average Cash Flow per Year: (262000+233200+213200+213040+305760)/4 = 253500Estimate of payback period: 696000/253500 = 2. 7456From present factor annuity tables, 2. 7456 for a period of 4 years corresponds to a rate of 18%NPV (@18%) = -696, 000 + 262, 000*0. 847 + 233, 200*0. 718 + 213, 040*0. 609 + 305, 760*0. 516 = -19135NPV (@17%) = -696, 000 + 262, 000*0. 855 + 233, 200*0. 731 + 213, 040*0. 624 + 305, 760*0. 534 = -5308NPV (16%) = -696, 000 + 262, 000*0. 862 + 233, 200*0. 743 + 213, 040*0. 641 + 305, 760*0. 552 = 8450IRR = 16 + {(17-16)/ (-5308-8450)}*(0-8450) = 16. 61%The IRR is approximately equal to 16. 61%At 10% rate: Thus NPV = -696, 000 + 262, 000*0. 9091 + 233, 200*0. 8264 + 213, 040*0. 7513 + 305, 760*0. 6830 = 103792Company can replace old m/c with the new as NPV > 0 & IRR > hurdle rateSolution 2: New machine cost: 475000+5000 = 480, 000

Depreciation :

Items

Yr 1

Yr 2

Yr 3

Yr 4

New MachineBook Value ( beginning of Yr)480000336000235200164640Depreciation1440001008007056049392Book Value ( end of Yr)336000235200164640115248Replacement Cost: 480, 000-100, 000 = 380, 000Salvage Value for New Machine : 115248- (120000-115248)*(0. 34) = 113632

Annual Net Incremental Cash Flows:

Items

Yr 0

Yr 1

Yr 2

Yr 3

Yr 4

Total Savings

110000110000110000110000Operating Income

110000110000110000110000Less Depreciation

1440001008007056049392EBIT

-3400092003944060608Less Tax (@34%)

-11560312813409. 620606. 72Net Income

-22440607226030. 440001. 28Add Back Depreciation

1440001008007056049392Less Replacement Cost380, 000

Add Tax Adjusted Salvage Of New Machine

113632Cash Flows-380, 000121, 560106, 87296, 590203, 025

Calculations for Internal Rate of Return:

Average Cash Flow: (121, 560 + 106, 872 + 96, 590 + 203, 025)/4 = 132012payback period: 380000/132012 = 2. 87852. 8785 for a period of 4 years = 14%NPV (@14%) =-380, 000 + 121, 560*0. 877 + 106, 872*0. 769 + 96, 590*0. 675 + 203, 025*0. 592= -5818NPV (@13%) = -380, 000 + 121, 560*0. 885 + 106, 872*0. 783 + 96, 590*0. 693 + 203, 025*0. 613 = 2653IRR = 13 + {(14-13)/ (-5818-2653)}*(0-2653) = 13. 31%At 10% hurdle: NPV = -380, 000 + 121, 560*0. 9091 + 106, 872*0. 8264 + 96, 590*0. 7513 + 203, 025*0. 6830

= 30063

IRR > hurdle rate and NPV > 0Thus Adam smith can automateSolution 3: New Machine cost: 25, 000 +2, 000 = 27, 000

Calculations for depreciation new Machines::

Items

Yr 1

Yr 2

Yr 3

Yr 4

Yr 5

New MachineBook Value ( beginning of yr)2700016200972058323499Depreciation108006480388823331400Book Value ( end of Yr)162009720583234992100Replacement Cost: 27, 000-6, 000 = 21, 000Salvage Value: 5000 – (5000-2100)*(0. 35) = 3985

Annual Net Incremental Cash Flows:

Items

Yr 0

Yr 1

Yr 2

Yr 3

Yr 4

Yr 5

Total Savings

75007500750075007500Technical Support Expense

750750750750750Operating Income

67506750675067506750Less Depreciation

108006480388823331400EBIT

-4050270286244175350Less Tax (@35%)

-141895100215461873Net Income

-2633176186028713478Add Back Depreciation

108006480388823331400Less Replacement Cost21000

Less Increase In WC1000

Add Release of WC

1000Add Tax Adjusted Salvage Of New Machine

3985Cash Flows-220008168665657485204886210% NPV = -22000 + 8168*0. 9091 + 6656*0. 8264 + 5748*0. 7513 + 5204*0. 6830 + 8862*0. 621 = 4302

Calculations for Internal Rate of Return:

Average Cash (8168 + 6656 + 5748 + 5204 + 8862)/5 = 6928payback period: 22000/6928 = 3. 17553. 1755 for a period of 5years = 17%NPV (@17%) =-22000 + 8168*0. 855 + 6656*0. 731 + 5748*0. 624 + 5204*0. 534 + 8862*0. 456= 256NPV (@18%) =-22000 + 8168*0. 847 + 6656*0. 718 + 5748*0. 609 + 5204*0. 516 + 8862*0. 437=-244IRR = 17 + {(18-17)/ (-244-256)}*(0-256)= 17. 51%The IRR is approximately equal to 17. 51%IRR > hurdle rate and NPV > 0. It is adviced to buy new machineSolution 4:

Calculations for depreciation Machines:

Items

Yr 1

Yr 2

Yr 3

Yr 4

Yr 5

Yr 6

Yr 7

New MachineBook Value ( beginning of yr)1500000975000633750411938267759174044113128Depreciation525000341250221813144178937166091539595Book Value (end of yr)97500063375041193826775917404411312873533Salvage Value of New Machine: 400, 000 – (400, 000-73, 533)*(0. 4)= 269, 413

Annual Net Incremental Cash Flows:

Items

Yr 0

Yr 1

Yr 2

Yr 3

Yr 4

Yr 5

Yr 6

Yr 7

Sales

500000500000500000500000500000500000500000Cost of production

300000300000300000300000300000300000300000Operating Income

200000200000200000200000200000200000200000Less Depreciation

525000341250221813144178937166091539595EBIT

-325000-141250-2181355822106284139085160405Less Tax (@40%)

-130000-56500-872522329425145563464162Net Income

-195000-84750-1308833493637718345196243Add Back Depreciation

525000341250221813144178937166091539595Equipment Cost1500000

Salvage Of New Machine

269, 413Cash Flows-1500000330000256500208725177671157486144366405251NPV = -1, 500, 000 + 330, 000*0. 9091 +256, 500*0. 8264 + 208, 725*0. 7513 + 177, 671*0. 6830 + 157, 486*0. 621 + 144, 366*0. 564 + 405, 251*0. 513= -322, 746

Internal Rate of Return:

Average Cash Flow per Year: (330, 000 +256, 500 + 208, 725 + 177, 671 + 157, 486 + 144, 366 + 405, 251)/7 = 240, 000payback period: 1, 500, 000/240, 000 = 6. 256. 25 for a period of 7 years corresponds to a rate of 2%NPV (@2%) = -1, 500, 000 + 330, 000*0. 980 +256, 500*0. 961 + 208, 725*0. 942 + 177, 671*0. 924 + 157, 486*0. 906 + 144, 366*0. 888 + 405, 251*0. 871= 54, 256NPV (@3%) = -1, 500, 000 + 330, 000*0. 971 +256, 500*0. 943 + 208, 725*0. 915 + 177, 671*0. 888 + 157, 486*0. 863 + 144, 366*0. 837 + 405, 251*0. 813= -2721IRR = 2 + {(3-2)/ (-2721-54256)}*(0-54265) = 2. 95%The IRR is approximately equal to 2. 9

Thus we should not go ahead with the project as NPV is negative

Thank's for Your Vote!
Salvage value for the machine engineering essay. Page 1
Salvage value for the machine engineering essay. Page 2
Salvage value for the machine engineering essay. Page 3
Salvage value for the machine engineering essay. Page 4
Salvage value for the machine engineering essay. Page 5
Salvage value for the machine engineering essay. Page 6
Salvage value for the machine engineering essay. Page 7
Salvage value for the machine engineering essay. Page 8
Salvage value for the machine engineering essay. Page 9

This work, titled "Salvage value for the machine engineering essay" was written and willingly shared by a fellow student. This sample can be utilized as a research and reference resource to aid in the writing of your own work. Any use of the work that does not include an appropriate citation is banned.

If you are the owner of this work and don’t want it to be published on AssignBuster, request its removal.

Request Removal
Cite this Essay

References

AssignBuster. (2021) 'Salvage value for the machine engineering essay'. 27 December.

Reference

AssignBuster. (2021, December 27). Salvage value for the machine engineering essay. Retrieved from https://assignbuster.com/salvage-value-for-the-machine-engineering-essay/

References

AssignBuster. 2021. "Salvage value for the machine engineering essay." December 27, 2021. https://assignbuster.com/salvage-value-for-the-machine-engineering-essay/.

1. AssignBuster. "Salvage value for the machine engineering essay." December 27, 2021. https://assignbuster.com/salvage-value-for-the-machine-engineering-essay/.


Bibliography


AssignBuster. "Salvage value for the machine engineering essay." December 27, 2021. https://assignbuster.com/salvage-value-for-the-machine-engineering-essay/.

Work Cited

"Salvage value for the machine engineering essay." AssignBuster, 27 Dec. 2021, assignbuster.com/salvage-value-for-the-machine-engineering-essay/.

Get in Touch

Please, let us know if you have any ideas on improving Salvage value for the machine engineering essay, or our service. We will be happy to hear what you think: [email protected]