Green Chips is a manufacturer of prototype chips based in Dublin, Ireland. Next year, in 2021, Green Chips expects to deliver 615 prototype chips at an average price of $68,000. Green Chips' marketing vice president forecasts growth of 65 prototype chips per year through 2027. That is, demand will be 615 in 2021, 680 in 2022, 745 in 2023, and so on. (Click the icon to view additional information.) The following data on the two options are available: |(Click the icon to view the data on the two options available and additional information.) Present Value of $1 table Present Value of Annuity of $1 table Future Value of $1 table Future Value of Annuity of $1 table Read the requirements. Requirement 1. Calculate the cash inflows and outflows of the "modernize" and "replace" alternatives over the 2021 - 2027 period. First, determine the cash inflows and outflows of the "modernize" alternative over the 2021 to 2027 period. (Use a minus sign or parentheses for a cash outflows. If an input field is not used in the table, leave that input field empty, do not enter a zero.) Units Net cash Initial Proceeds from Year sold contributions investments sale of equipment Requirements Jan 1, 2021 Dec 31, 2021 Dec 31, 2022 Dec 31, 2023 1. Calculate the cash inflows and outflows of the "modernize" and "replace" alternatives over the 2021 - 2027 period. 2. Calculate payback period for the "modernize" and "replace" alternatives. 3. Calculate net present value of the "modernize" and "replace" alternatives. 4. What factors should Green Chips consider in choosing between the alternatives? Dec 31, 2024 Dec 31, 2025 Dec 31, 2026 Dec 31, 2027 Data table Reqy More info Modernize First, field Replace 64,900,000 Initial investment in 2021 $ 33,800,000 $ Terminal disposal value in 2027 $ 8,000,000 $ 15,800,000 Useful life 7 years 7 years The plant cannot produce more than 590 prototype chips annually. To meet future demand, Green Chips must either modernize the plant or replace it. The old equipment is fully depreciated and can be sold for $4,000,000 if the plant is replaced. If the plant is modernized, the costs to modernize it are to be capitalized and depreciated over the useful life of the modernized plant. The old equipment is retained as part of the "modernize" alternative. Total annual cash operating cost per prototype chip $ 53,000 $ 41,000 Green Chips uses straight-line depreciation, assuming zero terminal disposal value. For simplicity, we assume no change in prices or costs in future years. The investment will be made at the beginning of 2021, and all transactions thereafter occur on the last day of the year. Green Chips' required rate of return is 20%. There is no difference between the "modernize" and "replace" alternatives in terms of required working capital. Green Chips has a special waiver on income taxes until 2027. Print Done