Scribd
Upload
52 views5 pages

Installed Cost of Proposed Machine 400,000

The document provides financial information regarding the proposed purchase and installation of a new machine. It would cost $380,000 plus $20,000 for installation, for a total of $400,000. Selling the current machine would yield $280,000 but incur $73,600 in taxes, providing $206,400. The initial investment would be $210,600 including a $17,000 change in working capital.

Uploaded by

Mariame Abasola Cagabhion
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
52 views5 pages

Installed Cost of Proposed Machine 400,000

The document provides financial information regarding the proposed purchase and installation of a new machine. It would cost $380,000 plus $20,000 for installation, for a total of $400,000. Selling the current machine would yield $280,000 but incur $73,600 in taxes, providing $206,400. The initial investment would be $210,600 including a $17,000 change in working capital.

Uploaded by

Mariame Abasola Cagabhion
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 5

Cost of proposed machine 380,000

add: Installation Cost 20,000


Installed Cost of Proposed Machine 400,000
Proceeds from Sale of Present Machine 280,000
less: Tax on sale of present machine 73,600
less: After-tax proceeds from sale of present machine 206,400
Change in net working Capital 17,000
Initial Investment 210,600
depreciation 5
value 240,000 48,000
book value 96000
purchase cost 280,000.00 Sale of asset 280,000
gain 184,000.00 less: book value (3rd yr) 96,000
less tax (40%) 73600 Gain 184,000
gain 110,400.00 less: Tax (40%) 73,600
Year
With proposed machine 1 2 3 4 5
Revenue 2,520,000 2,520,000 2,520,000 2,520,000 2,520,000
less: Expenses 2,300,000 2,300,000 2,300,000 2,300,000 2,300,000
EBDIT 220,000 220,000 220,000 220,000 220,000
less: Depreciation 80,000 80,000 80,000 80,000 80,000
EBIT 140,000 140,000 140,000 140,000 140,000
less: Taxes (40%) 56,000 56,000 56,000 56,000 56,000
NOPAT 84,000 84,000 84,000 84,000 84,000
add: Depreciation 80,000 80,000 80,000 80,000 80,000
Operating Cash Flow 164,000 164,000 164,000 164,000 164,000

Year
With present machine 1 2 3 4 5
Revenue 2,200,000 2,300,000 2,400,000 2,400,000 2,250,000
less: Expenses 1,990,000 2,110,000 2,230,000 2,250,000 2,120,000
EBDIT 210,000 190,000 170,000 150,000 130,000
less: Depreciation 48,000 48,000
EBIT 162,000 142,000 170,000 150,000 130,000
less: Taxes (40%) 64,800 56,800 68,000 60,000 52,000
NOPAT 97,200 85,200 102,000 90,000 78,000
add: Depreciation 48,000 48,000 0 0 0
Operating Cash Flow 145,200 133,200 102,000 90,000 78,000

Year
1 2 3 4 5
Net Cash Flow (Incremental) 18,800 30,800 62,000 74,000 86,000
Proceeds from sale of New Asset 50,000
less: Tax on sale of New Asset 20,000
After-tax proceeds from sale of new asset 30,000
Change in Net Working Capital (less) 17,000
Terminal Cash Flow 13,000
Initial Investment

1 Cost of proposed machine 140,000


add: Installation Cost 10,000
Installed Cost of Proposed Machine 150,000
Proceeds from Sale of Present Machine 42,000
less: Tax on sale of present machine 8,600
less: After-tax proceeds from sale of present machine 33,400
Change in net working Capital 20,000
Initial Investment 136,600

Sale of asset 42,000


less: book value (3rd yr) 13,333
Gain 28,667
less: Tax (30%) 8,600

2 Cost of proposed machine 1,175,000


add: Installation Cost 0
Installed Cost of Proposed Machine 1,175,000
Proceeds from Sale of Present Machine 265,000
less: Tax on sale of present machine 19,500
less: After-tax proceeds from sale of present machine 284,500
Change in net working Capital 20,000
Initial Investment 910,500

Sale of asset 265,000


less: book value (3rd yr) 200,000
Gain 65,000
less: Tax (30%) 19,500

You might also like

pFad - Phonifier reborn

Pfad - The Proxy pFad of © 2024 Garber Painting. All rights reserved.

Note: This service is not intended for secure transactions such as banking, social media, email, or purchasing. Use at your own risk. We assume no liability whatsoever for broken pages.


Alternative Proxies:

Alternative Proxy

pFad Proxy

pFad v3 Proxy

pFad v4 Proxy