Rawang Packaging Industries is considering replacing a 10-year-old manual pressing machine with a new automated one. The present and expected situation resulting from the replacement are given below:

Installed Cost of machine Machine cost

Age

Useful Life

Salvage value

Shipping cost delivery of new machine Freight insurance shipping new machine Installation & commissioning new machine

Labour cost Maintenance cost Electricity cost

Account receivable Inventory

Accruals

Account Payable Long-Term Loan

$90,000 n.a

10 years 15 years 0

n.a n.a n.a

$120,000 $ 50,000 $ 75,000

$35,000 $40,000 $10,000 $40,000 $25,000

n.a $200,000 New

5 years

$ 20,000 $ 11,000 $ 4,000 $ 5,000

$100,000 $ 40,000 $ 80,000

$45,000 $60,000 $15,000 $50,000 $95,000

Other information available are:

1. Incremental increase in sales is expected to be $40,000 yearly for the next 5 years.

2. Depreciation is based on a straight-line method.

3. The existing old machine can be sold today for $20,000 and will be worthless at the end

of its useful life.

4. Tax rate is 25%

5. Risk-adjusted hurdle rate = 13.50%

Using NPV and IRR criteria, determine whether the company should proceed with the replacement?

n.a Rawang Packaging Industries is considering replacing a 10-year-old manual pressing machine with a new automated one. The present and expected situation resulting from the replacement are given below: Existing Proposed Old Machine New Machine Installed Cost of machine $90,000 na Machine cost n.a $200,000 Age 10 years New Useful Life 15 years 5 years Salvage value 0 $ 20,000 Shipping cost delivery of new machine n.a $ 11,000 Freight insurance - shipping new machine n.a $ 4,000 Installation & commissioning - new machine $ 5,000 Labour cost $120,000 $100,000 Maintenance cost $ 50,000 $ 40,000 Electricity cost $ 75,000 $ 80,000 Account receivable $35,000 $45,000 Inventory $40,000 $60,000 Accruals $10,000 $15,000 Account Payable $40,000 $50,000 Long-Term Loan $25,000 $95,000 Other information available are: 1. Incremental increase in sales is expected to be $40,000 yearly for the next 5 years. 2. Depreciation is based on a straight-line method. 3. The existing old machine can be sold today for $20,000 and will be worthless at the end of its useful life. 4. Tax rate is 25% 5. Risk-adjusted hurdle rate = 13.50% cimi Tv Using NPV and IRR criteria, determine whether the company should proceed with the