Computation of the projects free cash flows

Reference no: EM1313839

A firm is considering the purchase of a new machine to replace the one that is currently in use. It has gathered the following information on each of these machines:

Current Machine: The machine currently in use was originally purchased 2 years ago for $40,000. It is being depreciated under the modified accelerated cost recovery system (MACRS) using a 5-year recovery period, and has 3 years of usable life remaining. The current machine can be sold today to net $42,000 after removal and cleanup costs. However, in 3 years (at the end of Year 3) the market value of the old machine will be zero. The firm\'s earnings before depreciation, interest and taxes (EBDIT) are expected to be $70,000 for each of the next 3 years if the old machine is kept in use.

New Machine: The new machine can be purchased at a price of $140,000 and requires $10,000 to install. It has a 3-year usable life and will be depreciated under the MACRS using a 3-year recovery period. If the new machine is acquired, the investment in accounts receivable will be expected to rise by $10,000, the inventory investment will increase by $25,000, and accounts payable will increase by $15,000. At the end of 3 years, the new machine could be sold to net $35,000 before taxes. Earnings before depreciation, interest and taxes (EBDIT) are expected to be as follows with the new machine:

Year EBDIT
1 $120,000
2 $130,000
3 $130,000

The firm is subject to a 40% tax rate.

a. Determine the initial investment associated with the proposed replacement decision.

b. Calculate the incremental operating cash inflows for Years 1 to 4 associated with the proposed replacement. (Note: Only depreciation cash flows must be considered in Year 4).

c. Calculate the terminal cash flow associated with the proposed replacement decision. (Note: This is at the end of Year 3).

d. Depict on a time line the relevant cash flows found in parts a, b, and c that are associated with the proposed replacement decision, assuming it is terminated at the end of Year 3.

Reference no: EM1313839

Questions Cloud

The political business cycle theory : According to the political business cycle theory, if the Fed wanted to see a President re-elected, prior to the election it might.

Computing df value for the t statistic : If the sample consists of n = 15 individuals, then compute df value for the t statistic?

Prepare a statement of cash flows : Prepare a statement of cash flows (indirect method). Ignore tax effects and Statement of cash flows.

What is the industry for product equilibrium : calculate the profit maximinizing output. calculate the economic profit earned. Illustrate what is the industry for product equilibrium.

Computation of the projects free cash flows : Computation of the projects free cash flows and It has gathered the following information on each of these machines

Inflation rate and growth rate of real and nominal gdp : Suppose that natural real GDP is constant. For every 1 percent increase in the rate of inflation above its expected level, firms are willing to increase real GDP by 2 percent. Draw the new short-run Phillips Curve.

Fewer also fewer barriers to trade : With fewer also fewer barriers to trade, countries are able to focus on producing those goods also services which they are best.

Determining mutually exclusive events : Events A and B are mutually exclusive events defined on common sample space. If P (A) 0.5 and P (A or B) = 0.70, determine P (B).

Calculation of npv and irr and mirr : Calculation of NPV and IRR and MIRR and Profitability Index and Besides future cash flows what other financial criteria would you consider in making your decision between two or more alternatives

User Account

All Pages