In: Finance
(Related to Checkpoint 12.2) (Replacement project cash flows) Madrano's Wholesale Fruit Company located in McAllen, Texas is considering the purchase of a new fleet of tractors to be used in the delivery of fruits and vegetables grown in the Rio Grande Valley of Texas. If it goes through with the purchase, it will spend $440 comma 000 on eight rigs. The new trucks will be kept for 5 years, during which time they will be depreciated toward a $39 comma 000 salvage value using straight-line depreciation. The rigs are expected to have a market value in 5 years equal to their salvage value. The new tractors will be used to replace the company's older fleet of eight trucks which are fully depreciated but can be sold for an estimated $15 comma 000 (because the tractors have a current book value of zero, the selling price is fully taxable at the firm's 29 percent tax rate). The existing tractor fleet is expected to be useable for 5 more years after which time they will have no salvage value. The existing fleet of tractors uses $210 comma 000 per year in diesel fuel, whereas the new, more efficient fleet will use only $140 comma 000. In addition, the new fleet will be covered under warranty, so the maintenance costs per year are expected to be only $15 comma 000 compared to $33 comma 000 for the existing fleet.
a. What are the differential operating cash flow savings per year during years 1 through 5 for the new fleet?
b. What is the initial cash outlay required to replace the existing fleet with the newer tractors?
c. What does the timeline for the replacement project cash flows for years 0 through 5 look like? d. If Madrano requires a discount rate of 9 percent for new investments, should the fleet be replaced?
a. The differential operating cash flow savings per year during years 1 through 4 for the new fleet are $
2.
a. What are the differential operating cash flow savings per year during years 1 through 5 for the new fleet?
Year 1 - 4 = $85738 and for Year 5 = $85738
b. What is the initial cash outlay required to replace the existing fleet with the newer tractors?
Initial Outlay = -$429350
c. What does the timeline for the replacement project cash flows for years 0 through 5 look like?
Provided in image
d. If Madrano requires a discount rate of 9 percent for new investments, should the fleet be replaced?
NPV = -$70511.76. as the NPV is negative it is not recommended to invest in the fleet
In the image, Horizontal axis showing 1 - 6 represents Year 0 to Year 5
Please Upvote