Question

In: Finance

A company is considering replacing one of the old machines used in the manufacturing process. The...

A company is considering replacing one of the old machines used in the manufacturing process. The machine was purchased 2 years ago for $500,000. This machine is being depreciated on a straight-line basis, and it has 4 yrs of remaining life. When this machine was purchased 2 yrs ago, it was to have zero salvage value at the end of 6 yrs. Currently , this machine has a market value of $250,000. The company intends to keep this old machine as spare if the replacement happens. The current revenue generated by this machine is $250,000 and the cost of operating the machine is $175,000 annually.

The replacement machine will cost of $860,000 and $40,000 for shipping. The new machine falls into 3-yr MACRS (33% , 45%, 15 % and 7%). The replacement machine would permit an output expansion, so sales will become $350,000 per yr. Even so, the new machine would cause operating expenses to become $95,000 per year. The new machine would require inventories to be increased by $65,000 , accounts payable increase by $9000. The replacement project life is 5yrs. The new machine can be sold at the end of its projects life for $45,000 while the old machine will not have any value at the end of its 5th year. Tax rate is 40%, and its cost of capital is 12%.

What is the initial investment CF0?

What is cash flow CF1 to be used in NPV calculations?

Solutions

Expert Solution

1)Increase in net working capital = Increase in inventory - Increase in accounts payable

                  = 65000 - 9000

                 = 56000

Capitalized cost of machine = 860000 +40000 = 900000

since the old machine will not be sold if replaced there will be no cash outflow .

CF0 = capitalized cost + working capital investment

       = 900000 +56000

      = $ 956000

b)

Increase in revenue [350000-250000] 100000
Decrease in operating cost [175000- 95000] 80000
increase in expense
Depreciation on replaced machine [900000*.33] (297000)
Depreciation on old machine [500000/6] (83333.33)
Income before tax (200333.33)
Tax [-200333.33*.40] 80133.33
Net income 120200
depreciation [297000+83333.33] 380333.33
Cash flow for year 1[CF1] 500533.33

Related Solutions

A company is considering replacing one of the old machines used in the manufacturing process. The...
A company is considering replacing one of the old machines used in the manufacturing process. The machine was purchased 2 years ago for $600,000. This machine is being depreciated on a straight-line basis, and it has 4 years of remaining life. When this machine was purchased 2 years ago, it was assumed to have zero salvage value at the end of its useful life of 6 years. Currently, this machine has a market value of $250,000. The company intends to...
interstate Manufacturing is considering either replacing one of its old machines with a new machine or...
interstate Manufacturing is considering either replacing one of its old machines with a new machine or having the old machine overhauled. Information about the two alternatives follows. Management requires a 10% rate of return on its investments. (PV of $1, FV of $1, PVA of $1, and FVA of $1) (Use appropriate factor(s) from the tables provided.) Alternative 1: Keep the old machine and have it overhauled. If the old machine is overhauled, it will be kept for another five...
Hughes Corporation is considering replacing a machine used in the manufacturing process with a new
Hughes Corporation is considering replacing a machine used in the manufacturing process with a new, more efficient model. The purchase price of the new machine is $150,000 and the old machine can be sold for $100,000. Output for the two machines is identical; they will both be used to produce the same amount of product for five years. However, the annual operating costs of the old machine are $18,000 compared to $10,000 for the new machine. Also, the new machine...
The great tech company is considering replacing one of its machines with a more efficient one....
The great tech company is considering replacing one of its machines with a more efficient one. The old machine has a book value of $60,000 and a remaining useful life of 5 years. It can sell the old machine now for $ 265,000. The old machine is being depreciated by 120,000 per year straight line. The new machine has a purchase price of $ 1,175,000 an estimated useful life and 5 years MACRS class life and salvage value of $145,000....
"A company is considering two types of machines for a manufacturing process. Machine A has an...
"A company is considering two types of machines for a manufacturing process. Machine A has an immediate cost of $75,000, and its salvage value at the end of 6 years of service life is $21,000. The operating costs of this machine are estimated to be $3600 per year. Extra income taxes are estimated at $2300 per year. Machine B has an immediate cost of $43,000, and its salvage value at the end of 6 years' service is negligible. The annual...
Global company is considering replacing one of its equipment with a more efficient one. The old...
Global company is considering replacing one of its equipment with a more efficient one. The old machine has a book value of $60,000 and a remaining useful life of 5 years. It can sell the old machine now for $ 265,000. The old machine is being depreciated by 120,000 per year straight line. The new machine has a purchase price of $ 1,175,000 an estimated useful life and 5 years MACRS class life and salvage value of $145,000. Annual economic...
Global company is considering replacing one of its equipment with a more efficient one. The old...
Global company is considering replacing one of its equipment with a more efficient one. The old machine has a book value of $60,000 and a remaining useful life of 5 years. It can sell the old machine now for $ 265,000. The old machine is being depreciated by 120,000 per year straight line. The new machine has a purchase price of $ 1,175,000 an estimated useful life and 5 years MACRS class life and salvage value of $145,000. Annual economic...
X Company is considering replacing one of its machines in order to save operating costs. Operating...
X Company is considering replacing one of its machines in order to save operating costs. Operating costs with the current machine are $61,000 per year; operating costs with the new machine are expected to be $41,000 per year. The new machine will cost $66,000 and will last for 6 years, at which time it can be sold for $4,500. The current machine will also last for 6 more years but will have zero salvage value. Its current disposal value is...
X Company is considering replacing one of its machines in order to save operating costs. Operating...
X Company is considering replacing one of its machines in order to save operating costs. Operating costs with the current machine are $67,000 per year; operating costs with the new machine are expected to be $45,000 per year. The new machine will cost $74,000 and will last for 4 years, at which time it can be sold for $4,500. The current machine will also last for 4 more years but will have zero salvage value. Its current disposal value is...
X Company is considering replacing one of its machines in order to save operating costs. Operating...
X Company is considering replacing one of its machines in order to save operating costs. Operating costs with the current machine are $68,000 per year; operating costs with the new machine are expected to be $42,000 per year. The new machine will cost $71,000 and will last for 5 years, at which time it can be sold for $4,000. The current machine will also last for 5 more years but will have zero salvage value. Its current disposal value is...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT