I am unsure what I am doing wrong. Assume that it is January 1, 2022, and that the Mendoza Company is considering the replacement of a machine that has been used forthe past 3 years in a special project for the company. This project is expected to continue for an additional 5 years (i.e., until the end of2026). Mendoza will either keep the existing machine for another 5 years (8 years total) or replace the existing machine now with anew model that has a 5-year estimated life. Pertinent facts regarding this decision are as follows:Keep Existing Machine$ 164,000Purchase price of machine (including transportation, setupcharges, etc.)Useful life (determined at time of acquisition)Estimated salvage value, end of 2026*Expected cash operating costs, per year:Variable (per unit produced/sold)Fixed costs (total)Estimated salvage (terminal) values:January 1, 2022December 31, 2026Net working capital committed at time of acquisition ofexisting machine (all fully recovered at end of project,December 31, 2026)Incremental net working capital required if new machine ispurchased on January 1, 2022 (all fully recovered at end ofproject, December 31, 2026)1.2.3.5Net cash flow (after-tax), time 0 (i.e., at purchase point)Net cash inflow (after-tax), during the project operation8 years$ 21,400Net cash inflow (after-tax), at the end of the project's lifeUndiscounted net cash flow (after tax) for the new machine$ 0.39$ 26,400$ 69,400$ 14,100$S$ 31,400Answer is complete but not entirely correct.514,000Expected annual volume of output/sales (in units), over theperiod 2022 to 2026*Note: These amounts are used for depreciation calculations.Assume further that Mendoza is subject to a 40% income tax, for both ordinary income and gains/losses associated with disposal ofmachinery, and that all cash flows occur at the end of the year, except for the initial investment. Assume that straight-line depreciationis used for tax purposes and that any tax associated with the disposal of machinery occurs at the same time as the related transaction.S 134,494$Purchase New Machine$ 204,000Required:1. Determine relevant cash flows (after-tax) at the time of purchase of the new machine (i.e., time 0: January 1, 2022).2. Determine the relevant (after-tax) cash inflow each year of project operation (i.e., at the end of each of years 1 through 5).3. Determine the relevant (after-tax) cash inflow at the end of the project's life (i.e., at the project's disposal time. December 31, 2026).5. Determine the undiscounted net cash flow (after tax) for the new machine and determine whether, on this basis, the old machineshould be replaced.(For all requirements, do not round Intermediate calculations. round your answers to the nearest whole dollar amount.)5 years$ 26,400$ 0.33$ 25,400$ 24,800$ 11,400514,00027,659 X20,525 X24,326 X should not be replaced

Name: I am unsure what I am doing wrong. Assume that it is January 1, 2022,
Uploaded: 2024-03-05T11:50:36.000Z
Channel: Bartleby
Description: I am unsure what I am doing wrong. Assume that it is January 1, 2022, and that the Mendoza Company is considering the replacement of a machine that has been used forthe past 3 years in a special project for the company. This project is expected to co

Answered: Image /qna-images/answer/5ed30ae6-d862-458e-b401-c573bff88229.jpg

Business

Accounting

Assume that it is January 1, 2022, and that the Mendoza Company is considering the replacement of a machine that has been used for the past 3 years in a special project for the company. This project is expected to continue for an additional 5 years (i.e., until the end of 2026). Mendoza will either keep the existing machine for another 5 years (8 years total) or replace the existing machine now with a new model that has a 5-year estimated life. Pertinent facts regarding this decision are as follows: Purchase price of machine (including transportation, setup charges, etc.) Useful life (determined at time of acquisition) Estimated salvage value, end of 2026* Expected cash operating costs, per year: Variable (per unit produced/sold) Fixed costs (total) Estimated salvage (terminal) values: January 1, 2022 December 31, 2026 Net working capital committed at time of acquisition of existing machine (all fully recovered at end of project, December 31, 2026) Incremental net working capital required if new machine is purchased on January 1, 2022 (all fully recovered at end of project, December 31, 2026) 1. 2. 3. 5 Keep Existing Machine $ 164,000 Net cash flow (after-tax), time 0 (i.e., at purchase point) Net cash inflow (after-tax), during the project operation Net cash inflow (after-tax), at the end of the project's life Undiscounted net cash flow (after tax) for the new machine 8 years $ $ $ 21,400 $ $ $ 0.39 $ 26,400 $ 69,400 $ 14,100 $ 31,400 Answer is complete but not entirely correct. Expected annual volume of output/sales (in units), over the period 2022 to 2026 *Note: These amounts are used for depreciation calculations. Assume further that Mendoza is subject to a 40% income tax, for both ordinary income and gains/losses associated with disposal of machinery, and that all cash flows occur at the end of the year, except for the initial investment. Assume that straight-line depreciation is used for tax purposes and that any tax associated with the disposal of machinery occurs at the same time as the related transaction. 514,000 Purchase New Machine $ 204,000 $ 26,400 Required: 1. Determine relevant cash flows (after-tax) at the time of purchase of the new machine (i.e., time 0: January 1, 2022). 2. Determine the relevant (after-tax) cash inflow each year of project operation (i.e., at the end of each of years 1 through 5). 3. Determine the relevant (after-tax) cash inflow at the end of the project's life (i.e., at the project's disposal time. December 31, 2026). 5. Determine the undiscounted net cash flow (after tax) for the new machine and determine whether, on this basis, the old machine should be replaced. (For all requirements, do not round Intermediate calculations. round your answers to the nearest whole dollar amount.) 5 years $ 0.33 $ 25,400 $ 24,800 $ 11,400 514,000 134,494 X 27,659 X 20,525 X 24,326 should not be replaced