Lynch Castings is planning to replace a continuous casting machine with a newer and more efficient model. The existing model was purchased 5 years ago and cost £20000. It had an expected life of 10 years and salvage value of £4000. However, reliability has become a problem and replacement parts are costing the company £2000 a year. The market for continuous casting machines is currently somewhat flat. The distributors of the best known model currently available are keen to boost turnover and have offered to sell the company a new machine at a large discount to the list price. The price quoted by the distributors is £18000 for cash. The distributors are prepared to buy the old machine from the company for £6000 and claim that the new machine will require no maintenance, will last without problem for five years and they guarantee to buy it back at that time for £2000. The new machine will result in cost savings of £7000 per year but will require additional working capital of £5000 which will be recoverable in five years time. Lynch Castings employs straight line depreciation. The old machine is being depreciated over ten years, the new machine would be depreciated over 5 years. The opportunity cost of capital is 12% and the marginal tax rate is 25%. Depreciation is not allowable as a deduction for tax purposes. c) Calculate the NPV from replacing the machine
Lynch Castings is planning to replace a continuous casting machine with a newer and more efficient model. The existing model was purchased 5 years ago and cost £20000. It had an expected life of 10 years and salvage value of £4000. However, reliability has become a problem and replacement parts are costing the company £2000 a year. The market for continuous casting machines is currently somewhat flat. The distributors of the best known model currently available are keen to boost turnover and have offered to sell the company a new machine at a large discount to the list price. The price quoted by the distributors is £18000 for cash. The distributors are prepared to buy the old machine from the company for £6000 and claim that the new machine will require no maintenance, will last without problem for five years and they guarantee to buy it back at that time for £2000. The new machine will result in cost savings of £7000 per year but will require additional working capital of £5000 which will be recoverable in five years time. Lynch Castings employs straight line depreciation. The old machine is being depreciated over ten years, the new machine would be depreciated over 5 years. The opportunity cost of capital is 12% and the marginal tax rate is 25%. Depreciation is not allowable as a deduction for tax purposes. c) Calculate the NPV from replacing the machine
Essentials Of Investments
11th Edition
ISBN:9781260013924
Author:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Chapter1: Investments: Background And Issues
Section: Chapter Questions
Problem 1PS
Related questions
Question
Lynch Castings is planning to replace a continuous casting machine with a newer and more efficient model. The existing model was purchased 5 years ago and cost £20000. It had an expected life of 10 years and salvage value of £4000. However, reliability has become a problem and replacement parts are costing the company £2000 a year. The market for continuous casting machines is currently somewhat flat. The distributors of the best known model currently available are keen to boost turnover and have offered to sell the company a new machine at a large discount to the list price. The price quoted by the distributors is £18000 for cash. The distributors are prepared to buy the old machine from the company for
£6000 and claim that the new machine will require no maintenance, will last without problem for five years and they guarantee to buy it back at that time for £2000. The new machine will result in cost savings of £7000 per year but will require additional working capital of £5000 which will be recoverable in five years time. Lynch Castings employs straight line depreciation. The old machine is being depreciated over ten years, the new machine would be depreciated over 5 years. The opportunity cost of capital is 12% and the marginal tax rate is 25%. Depreciation is not allowable as a deduction for tax purposes.
c) Calculate the NPV from replacing the machine
Expert Solution
Step 1
Net present value (NPV) is computed by subtracting present value of cash outflows from the present value of cash inflows. Present value of cash inflows and outflows are obtained by discounting the cash flows by an appropriate discount rate.
Step 2
After tax cash flows can be calculated as follows:
For Year 0,
Cash outlay=Purchase price−Recovery price+Working capital
Cash outlay=(18,000−6,000+5,000)Pounds
Cash outlay=17,000 Pounds
For Years 1-4,
Cash inflow=(Cost savings)×(1−Tax rate)
Cash inflow=(7,000+2,000)×(1−0.25)
Cash inflow=6,750 Pounds
For Year 5,
Cash inflow=(Cost savings+Salvage value)×(1−Tax rate)+Working capital
Cash inflow=(9,000+2,000)×(1−0.25)+5,000
Cash inflow=13,750 Pounds
Note: As it is mentioned that depreciation will not be considered for tax purpose, therefore, it will not impact the calculation of cash flows.
Step by step
Solved in 3 steps with 2 images
Knowledge Booster
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, finance and related others by exploring similar questions and additional content below.Recommended textbooks for you
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
Foundations Of Finance
Finance
ISBN:
9780134897264
Author:
KEOWN, Arthur J., Martin, John D., PETTY, J. William
Publisher:
Pearson,
Fundamentals of Financial Management (MindTap Cou…
Finance
ISBN:
9781337395250
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Finance
ISBN:
9780077861759
Author:
Stephen A. Ross Franco Modigliani Professor of Financial Economics Professor, Randolph W Westerfield Robert R. Dockson Deans Chair in Bus. Admin., Jeffrey Jaffe, Bradford D Jordan Professor
Publisher:
McGraw-Hill Education