Professional Documents
Culture Documents
Tutorhelpdesk
David Luke
Contact Us:
Phone: (617) 807 0926
Web: http://www.tutorhelpdesk.com
Email: - info@tutorhelpdesk.com
Facebook: https://www.facebook.com/Tutorhelpdeskonline
Twitter: http://twitter.com/Tutorhelpdesk
Blog: http://tutorhelpdesk.blogspot.com/
Tutorhelpdesk
$ 1,30,000
20,000
1,10,000
$ 60,000
22,000
15,200
22,800
22,000
44,800
Tutorhelpdesk
Question 2:
XYZ is interested in assessing the cash flows associated with the
replacement of an old machine by a new machine. The old machine bought a few years ago
has a book value of $ 90,000 and it can be sold for $ 90,000. It has a remaining life of five
years after which is salvage value is expected to be nil. It is being depreciated annually at
the rate of 20 percent (written down value method.)
The machine costs $ 4,00,000 it is expected to fetch $ 2,50,000 after five years when it will
no longer be required. It will be depreciated annually at the rate of 33 1/3 percent (written
down value method). The new machine is expected to bring a saving of $ 1,00,000 in
manufacturing costs. Investment in working capital would remain unaffected. The tax rate
applicable to the firms is 50 percent.
Copyright 2010-2016 Tutorhelpdesk.com
Tutorhelpdesk
Find out the relevant cash flows for this replacement decision.
Solution:
Initial cash flow:
Cost of new machine
$ 4,00,000
90,000
3,10,000
Yr.2
Yr.3
Yr.4
Yr.5
100
100
100
100
100
133.3 88.9
59.3
39.5
263
18.0
14.4
11.5
9.2
7.4
115.3 74.5
47.8
30.3
18.9
-15.3 25.5
52.2
69.7
81.1
-7.6
12.8
26.1
34.8
40.6
Incremental Profit
-7.7
12.7
26.1
34.9
40.5
115.3 74.5
47.8
30.3
18.9.
107.6 87.2
73.9
65.2
59.4
Terminal cash flow: There will be a cash inflow of $ 2,50,000 at the end of 5th year when
the new machine will be scrapped away. So, in the last year the total cash inflow will be $
3,09,400 (i.e., $ 2,50,000 + $ 59,400)
Tutorhelpdesk
Question 3:
XYZ Ltd. Is trying to decide whether it should replace a manually
operated machine with a fully automatic version of the same machine. The existing
machine, purchased ten years ago, has a book value of $ 40,000 and remaining life of 10
years. Salvage value was $ 40,000. The machine has recently begun causing problems with
breakdowns and is costing the company $ 20,000 per year in maintenance expenses. The
company has been offered $ 1,00,000 for the old machine as a trade-in on the automatic
model which has been offered $ 1,00,000 for the old machine as a trade-in on the
automatic model which has a deliver price (before allowance for trade-in) of $ 2.20,000. It
is expected to have a ten-year life and a salvage value of $ 20,000. The new machine will
require installation modifications costing $ 40,000 to the existing facilities, but it is
estimated to have a cost savings in materials of $ 80,000 per year. Maintenance costs are
included in the purchase contract and are borne by the manufacturer. The tax rate is 40%
(applicable to both revenue income as well as capital gains/losses). Straight line
depreciation over ten years will be used. Find out the relevant cash flows.
Solution:
Initial cash outflow:
Cost of new machine
$ 2,20,000
+ Initial expenses
40,000
2,60,000
Trade-in
1,00,000
1,60,000
56,000
$ 1,04,000
80,000
20,000
Copyright 2010-2016 Tutorhelpdesk.com
1,00,000
Tutorhelpdesk
24,000
10,000
(2,40,000 40,000)/10
Therefore, incremental dep.
4,000
Net savings
96,000
Tax@40%
34,000
51,600
14,000
65,600
Terminal cash flow: There will be a cash inflow of $ 20,000 at the end of 10th year when
the new machine will be scrapped away. So, in the last year the total cash inflow will be $
85,600 (i.e., $ 20,000 + $ 65,600)
Tutorhelpdesk
Question 4:
Chandra Ltd. purchased a special machine one year ago at a cost of $
12,000. At that time the machine was estimated to have a useful of 6 years and no salvage
value. The annual cash operating cost is approximately $ 20,000. A new machine has just
come on the market which will do the same job but with an annual cash operating cost of
only $ 17,000. The new machine costs 21,000 and has an estimated life of 5 years with zero
salvage value. The old machine can be sold for $ 10,000 to a scrap dealer. Straight line
depreciation is used, and the companys income tax rate is 40 percent. Assuming a cost of
capital of 8% you are required to compute the incremental cash flows after taxes.
Solution:
Calculation of Incremental Cash flows:
Initial Outflow:
Cost of New machine
$ 21,000
$ 10,000
$ 11,000
$ 20,000
$ 17,000
$ 3,000
$ 2,000
5)
$ 3,000
4,200
Increase in Depreciation
$ 2,200
800
320
$ 3,000
320
2680
Terminal Inflow
Nil
Copyright 2010-2016 Tutorhelpdesk.com