Lombard Company is contemplating the purchase of a new high-speed widget grinder to replace the existing grinder. The existing grinder was purchased 2 years ago at an installed cost of $55,300; it was being depreciated straight-line for 5 years. The existing grinder is expected to have a usable life of 5 more years. The new grinder costs $105,800 and requires $4,500 in installation costs; it has a 5-year usable life andwould be depreciated on a straight-line basis. Lombard can currently sell the existing grinder for $70,900 without incurring any removal or cleanup costs. To support the increased business resulting from purchase of the new grinder, accounts receivable would increase by $40,400, inventories by $29,000, and accounts payable by $57,600. At the end of 5 years, the existing grinder would have a market value of zero; the new grinder would be sold to net $29,200 after removal and cleanup costs and before taxes. The firm is subject a 40% tax rate. The estimated earnings before depreciation, interest, and taxes over the 5 years for both the new and the existing grinder are shown in the following table
Year New grinder Existing grinder 1 $43,600 $25,200 2 43600 23200 3 43600 21200 4 43600 19200 5 43600 17200
a. Calculate the initial investment associated with replacement of the old machine by the new one.
Calculate the initial investment below: (Round to the nearest dollar.)
Cost of new asset:
Installation costs:
Total cost of new asset:
Proceeds from sale of old asset:
Tax on sale of old asset:
Total proceeds, sale of old asset:
Change in working capital:
Initial investment:
b. Determine the incremental operating cash inflows associated with the proposed replacement. (Note: Be sure to consider the depreciation in year 6.)
Calculate the cash flows with the old machine below: (Round to the nearest dollar.)
Year
1
Profit before depreciation and taxes
$
Depreciation
$
Net profit before taxes
$
Taxes
$
Net profit after taxes
$
Operating cash inflows
$
(Round to the nearest dollar.)
Year
2
Profit before depreciation and taxes
$
Depreciation
$
Net profit before taxes
$
Taxes
$
Net profit after taxes
$
Operating cash inflows
$
(Round to the nearest dollar.)
Year
3
Profit before depreciation and taxes
$
Depreciation
$
Net profit before taxes
$
Taxes
$
Net profit after taxes
$
Operating cash inflows
$
(Round to the nearest dollar.)
Year
4
Profit before depreciation and taxes
$
Depreciation
$
Net profit before taxes
$
Taxes
$
Net profit after taxes
$
Operating cash inflows
$
(Round to the nearest dollar.)
Year
5
Profit before depreciation and taxes
$
Depreciation
$
Net profit before taxes
$
Taxes
$
Net profit after taxes
$
Operating cash inflows
$
(Round to the nearest dollar.)
Year
6
Profit before depreciation and taxes
$
Depreciation
$
Net profit before taxes
$
Taxes
$
Net profit after taxes
Net profit after taxes
$
Operating cash inflows
$
Calculation the cash flows with the new machine and the incremental cash flows below: (Round to the nearest dollar.)
Year
1
Profit before depreciation and taxes
$
Depreciation
$
Net profit before taxes
$
Taxes
$
Net profit after taxes
$
Operating cash inflows
$
Incremental cash flows
$
(Round to the nearest dollar.)
Year
2
Profit before depreciation and taxes
$
Depreciation
$
Net profit before taxes
$
Taxes
$
Net profit after taxes
$
Operating cash inflows
$
Incremental cash flows
$
(Round to the nearest dollar.)
Year
3
Profit before depreciation and taxes
$
Depreciation
$
Net profit before taxes
$
Taxes
$
Net profit after taxes
$
Operating cash inflows
$
Incremental cash flows
$
(Round to the nearest dollar.)
Year
4
Profit before depreciation and taxes
$
Depreciation
$
Net profit before taxes
$
Taxes
$
Net profit after taxes
$
Operating cash inflows
$
Incremental cash flows
$
(Round to the nearest dollar.)
Year
5
Profit before depreciation and taxes
$
Depreciation
$
Net profit before taxes
$
Taxes
$
Net profit after taxes
$
Operating cash inflows
$
Incremental cash flows
$
(Round to the nearest dollar.)
Year
6
Profit before depreciation and taxes
$
Depreciation
$
Net profit before taxes
$
Taxes
$
Net profit after taxes
$
Operating cash inflows
$
Incremental cash flows
$
c. Determine the terminal cash flow expected at the end of year 5 from the proposed grinder replacement.
Calculate the terminal cash flow below: (Round to the nearest dollar.)
Proceeds from sale of new asset
$
Tax on sale of new asset
Total proceeds from sale of new asset
$
Change in working capital
Terminal cash flow
$
d. Depict on a time line the relevant cash flows associated with the proposed grinder replacement decision.
Try it now!
How it works?
Follow these simple steps to get your paper done
Place your order
Fill in the order form and provide all details of your assignment.
Proceed with the payment
Choose the payment system that suits you most.
Receive the final file
Once your paper is ready, we will email it to you.
Our Services
Custom Writings Help is a Quality-Oriented Company in Online Writing as a result of hiring exceptional professionals to execute clients' tasks.
Essays
At Custom Writings Help,We understand the struggle of research paper writing, and that is why at Custom WritingS Help, we are all out to help you. We pride ourselves on having a team of clinical writers. The stringent and rigorous vetting process ensures that only the 'BEST' Writers are chosen for the job. We have highly qualified Ph.D. and MA writers working with us; we equally offer these experienced writers specific bonuses and incentives to make them deliver highly original, unique, and informative content at reasonably low prices.
Admissions
Thesis Writing Service
Worlwide, Many Masters Students are struggling with Thesis Completion. A thesis is likely to be the longest and most challenging piece of work a student has ever completed. However, unlike essays and other assignments, a student can pick a particular interest topic and work on their initiative. Fortunately, we are there for you. At Custom Writings Help, you are assured of an authentic, imaginative, informative, linguistically great, and advantageous thesis that adheres to all your needs. So, why continue considering different writers when you have discovered the best in the field?
Editing
Custom Papers
Not a single student can avoid writing custom papers. However, a total lack of experience, skills, and time makes it very hard to produce a superb writing piece. Therefore, if you are seeking professional help, turn to us. Our specialized and experienced writers compose a variety of model papers, including custom essays, college term papers, research papers, book reports, MBA essays, executive summaries, dissertations, Ph.D. theses, admission essays, and research proposals for college and university students at any level.
Coursework
Essay Writing
Most of the students disregard the critical principles of essay writing and compose papers below sensible guidelines. Therefore, with Custom Writings Help, one should not worry about his/her essay. Our Writers compose informative and engaging content on all complexities and topics. We write meaningful and smart essays while prioritizing all aspects that bring about a good grade, such as impeccable grammar, proper structure, zero-plagiarism, and conformance to guidelines.
Coursework
Coourse Work Writing
Don't let the seemingly never-ending onslaught of writing assignments get you down. If you are looking where to get course work assistance online, the writers at Custom Writings Help are here to assist you with all of your writing needs. We undertake to unique delivery of papers that meet the professor's requirements. The content is proofread, edited, and checked plagiarism before submission to customers. No matter how big or small your work is, we will deliver on time. Try US Now! !
Coursework
Dissertation Writing Service
High-Quality Dissertation Writing Services are rare. They require Ph.D. academicians – not easily found. However, are an exception. The years, time, and resources we have invested in the dissertation world has given us a competitive advantage over others. Choose to come to Custom Writings Help; You will find perfect Ph.D. consultants who have written hundreds of dissertations theses ready to help you. Let our dissertation-writing services help you craft your dissertation, for you are assured we will give you the results.