Question
Your department is interested in replacing an old, inefficient production machine with a new, more efficient machine. Youve been asked by your supervisor to justify
- Your department is interested in replacing an old, inefficient production machine with a new, more efficient machine. Youve been asked by your supervisor to justify the expense involved in purchasing the new machine. The following is information that has been collected about the situation:
Information Relevant to Both Machines
Sales revenue: $100,000 per year
Useful life of both machines: 5 years
WACC 12%
Tax Rate 40%
Information on the Old Machine
Sale value of the old machine today $15,000
Labor costs per year $12,000
Materials costs per year $3,000
Energy costs per year $20,000
Depreciation expense per year $5,000
Information on the New Machine
Cost of the new machine $60,000
Labor costs per year $2,000
Materials costs per year $1,500
Energy costs per year $10,000
Depreciation expense per year $12,000
What is NPV, IRR and Payback for this project?
Making the Case to Replace an Old Machine with a New, More Efficient Machine Free Cash Flows of Old Machine YEAR Today 1 2 4 5 Sales Revenues Operating Costs Depreciation Operating Income (EBIT) Taxes NOPAT (a) Add back Depreciation Net Free Cash Flow 40% Salvage Value Today Total Net Free Cash Flow Free Cash Flow of New Machine Sal Revenues Operating Costs Depreciation Operating Income (EBIT) Taxes NOPAT (a) Add back Depreciation Net Free Cash Flow 40% Cost of New Machine Today Total Net Free Cash Flow INCREMENTAL CASH FLOWS (b) PROJECT EVALUATION 12% WACC NPV IRR Notes: (a) NOPAT stands for Net Operating Profit After Tax (b) Incremental Cash Flows are equal to Cash Flows associated with the New machine minus cash flows associated with the Old machine
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started