Example of replacement of assets, Finance Basics

Assignment Help:

Example of Replacement of Assets

Estate Developers purchased a machine five years ago on a cost of £7,500.  The machine had a probable economic life of 15 years at the moment of purchase and a zero estimated salvage value at the ending of 15 years.  It is being depreciated on a straight line origin and presently has a book value of £5,000.  The Financial Manager has conducted a feasibility study aimed at acquiring a new machine for £12,000 and is depreciated over its 10 years useful life.  The new machine will expand sales from of £10,000 to of £11,000 per annum and will decrease labor and materials usage enough to cut operating cost from £7,000 to £5,000.  The salvage value of the new machine is £2,000 at the ending of useful life.  The modern market value of the old machine is of £1,000 and tax is 40 percent. The firms cost of capital is 10 percent.  The financial manager wishes to create a decision on whether to replace the old machine along with a new one and he seek your held.

N.B.The decision to replace takes into account as given:

a) Add up the present value of the expected salvage value to the P.V. of the incremental cash flow.

b) Verify the incremental cash flows.

c) Approximation the actual cash outlay attributable to the new machine

d) Calculate the NPV of incremental cash flows.

e) Ascertain whether the NPV or total present value is positive or whether the IRR or internal rate of return exceeds the cost whether in case invest if it's positive.

Solution

a)      Initial capital for new machines                                                  £

          Cash price of new machine                                                        12,000

          Less market value of old machine                                              (1,000)

          Less tax shield on sale of old machine:

                   Market value                                      1,000

          Less total book value                                 5,000

          Loss on disposal                                        4,000

          Tax shield = 40% x 4,000                                                           (6,000)

          Incremental initial capital                                                            9,400

 

b)      Depreciation of new machine         =      12,000 - 2.000 /10 years      1,000

          Depreciation of old machine           =       5,000 - 0 / 10 yrs                 500

          Incremental depreciation                                                                     500

 

NB: The NBV of old machine after 5 years is of £5,000.  This NBV will be depreciated over the maintaining 10 years.

 

Determine operating cash flows:

Incremental sales         =                           11,000 - 10,000                             1,000

Savings in labor costs =                             5,000 - 7,000                                 2,000

Incremental EBDT                                                                                             3,000

Less incremental depreciation OR non-cash item                                            (500)

Incremental EBT                                                                                              2,500

Less tax @ 40%                                                                                              1,000

Incremental EAT                                                                                              1,500

Add back incremental depreciation                                                                  500

Annual cash flow                                                                                              2,000

Terminal cash flows at end of year 10 are equal to incremental salvage value.

New machine salvage value                                                           2,000

Less old machine salvage value                                                            0

                                                                                                         2,000

Compute the NPV @10 percent cost of capital:

P.V of cash flows = 2000 * 1-(1.1)-10 / 0.10 = 2,000*PVAF10% , 10 = 2,000 * 6.145

                                                                                                                              12,290

P.V of salvage value =2000 * 1 / (1.1)10 = 2,000*PVIF10%, 10 = 2,000 * 0.386

                                                                                                                               772

                                                                                                                          13,062

          Less incremental initial capital                                                                (9,400)

          Incremental N.P.V                                                                                     3,662

          Swap the old machine


Related Discussions:- Example of replacement of assets

Benefits ordinary share capital - financing, Benefits Ordinary Share Capita...

Benefits Ordinary Share Capital - Financing Benefits of using ordinary share capital in the financing They facilitate projects particularly long-term projects since they

Evaluate the probability, Evaluate the probability of 10 or more customers ...

Evaluate the probability of 10 or more customers arriving within 2 hours if on average 7 customers arrive within one hour. Customers arrive independently.

Requirements for raising loan, Requirements for Raising Loan Requireme...

Requirements for Raising Loan Requirements for Raising Loan are as follow: a) Subsidiaries of the company and History. b) Qualifications, ages, and names of the company's dire

Estate Planning, Paper on Estate Planning (3–5 pages) Evaluate the tools c...

Paper on Estate Planning (3–5 pages) Evaluate the tools commonly used in estate planning, including trusts, life insurance, and annuities. Compare the tools as to how they would a

Calculate internal rate of return, 1. Each project has RM 10,000, and the c...

1. Each project has RM 10,000, and the cost of capital for each project is 12%. The projects' expected cash flows are as follows: Expected Net Cash Flows YEAR

Functions of the stock exchange, Functions of the Stock Exchange The e...

Functions of the Stock Exchange The essential function of a stock exchange is the raising of funds for investment in long-term assets. Whereas this basic function is very sign

Constant dps plus extra or surplus, Constant DPS plus Extra or Surplus ...

Constant DPS plus Extra or Surplus 1. Beneath this policy a constant DPS is paid every year. Nonetheless extra dividends are paid in years of supernormal earnings. 2. It prov

Determine the utility of the entrepreneur, Suppose an entrepreneur owns a f...

Suppose an entrepreneur owns a firm which has two production opportunities. Technology A generates an output (net profit) of 10 in state 1, an output of 20 in state 2, and an outpu

Finance, the real risk-free rate of interest is 4%. inflation is expected t...

the real risk-free rate of interest is 4%. inflation is expected to be 2% this year and 4% during the next 2 years. assume that the maturity risk premium is zero. what is the yield

Return on the annuity, An insurance company offers you and end of year annu...

An insurance company offers you and end of year annuity of $48,000 per year for the next 20 years. They claim your return on the annuity is 9%. What is the most you would be willin

Write Your Message!

Captcha
Free Assignment Quote

Assured A++ Grade

Get guaranteed satisfaction & time on delivery in every assignment order you paid with us! We ensure premium quality solution document along with free turntin report!

All rights reserved! Copyrights ©2019-2020 ExpertsMind IT Educational Pvt Ltd