Question

Woodland Corporation purchased a printing machine three (3) years ago and is considering replacing it with...

Woodland Corporation purchased a printing machine three (3) years ago and is considering replacing it with a new one which is faster and easier to operate.  The old machine has been depreciated over 3 years using straight line depreciation. Its original installation cost was $15,000.  The old machine has been in use for 2 years, and it can be traded in for $3,500.    The new machine will be purchased $24,000 and it will also be depreciated over 3 years using the straight line method.  It is not expected to have a residual value.  Net working capital will decrease because supply levels can be reduced by $1,500.   Revenues will increase by $5,000 every year, it will result in laborsavings of $3,000 per year due to its greater speed.  Reducing training expenses are expected to save an additional $2,500 per year.  The firm is in the 20% tax bracket.

Required:

i. Calculate the operating cash flows from years 1 to 3.  

ii. What is the terminal year non‐operating cash flow?

Homework Answers

Answer #1

I have answered the question below

Please up vote for the same and thanks!!!

Do reach out in the comments for any queries

Answer:

New machine depreciation value = $24,000

Per year value = 24000/3 = 8000

EBITDA increase in every year = Savinds in training expense + revenue increase + labour savings = 5000 + 3000 + 2500 = 10500

OCF formula is EBITDA (1 - tax rate) + Depreciation * t = 105000*(1-0.2) + 8000*(0.20) = 10,000 every year for three years

b)

Terminal non-operating cash flows will be the Increase in working capital = -1500

Know the answer?
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for?
Ask your own homework help question
Similar Questions
Woodland Corporation purchased a printing machine three (3) years ago and is considering replacing it with...
Woodland Corporation purchased a printing machine three (3) years ago and is considering replacing it with a new one which is faster and easier to operate. The old machine has been depreciated over 3 years using straight line depreciation. Its original installation cost was $15,000. The old machine has been in use for 2 years, and it can be traded in for $3,500. The new machine will be purchased $24,000 and it will also be depreciated over 3 years using...
3. Woodland Corporation purchased a printing machine three (3) years ago and is considering replacing it...
3. Woodland Corporation purchased a printing machine three (3) years ago and is considering replacing it with a new one which is faster and easier to operate. The old machine has been depreciated over 3 years using straight line depreciation. Its original installation cost was $15,000. The old machine has been in use for 2 years, and it can be traded in for $3,500. The new machine will be purchased $24,000 and it will also be depreciated over 3 years...
Durable Inc. is considering replacing an old drilling machine that cost $200,000 six years ago with...
Durable Inc. is considering replacing an old drilling machine that cost $200,000 six years ago with a new one that costs $450,000. Shipping and installation cost an additional $60,000. The old machine has been depreciated using the straight-line (SL) method with no salvage value over an estimated 8-year useful life. The old machine can be sold for $40,000 now or $10,000 in two years. Management expects increases in net working capital of $30,000 (inventories up $10,000, accounts receivable up $32,000,...
Q) Your corporation is considering replacing older equipment.  The old machine is fully depreciated and cost  $53,633.00  seven years...
Q) Your corporation is considering replacing older equipment.  The old machine is fully depreciated and cost  $53,633.00  seven years ago.  The old equipment currently has no market value. The new equipment cost $55,937.00 .  The new equipment will be depreciated to zero using straight-line depreciation for the four-year life of the project. At the end of the project the equipment is expected to have a salvage value of $14,087.00 .  The new equipment is expected to save the firm $15,718.00  annually by increasing efficiency and cost savings.  The...
One year? ago, your company purchased a machine used in manufacturing for $115,000. You have learned...
One year? ago, your company purchased a machine used in manufacturing for $115,000. You have learned that a new machine is available that offers many advantages and you can purchase it for $165,000 today. It will be depreciated on a? straight-line basis over 10 years and has no salvage value. You expect that the new machine will produce a gross margin? (revenues minus operating expenses other than? depreciation) of $45,000 per year for the next 10 years. The current machine...
ABC company is considering replacing their old manual loading machine with an automatic loading machine. The...
ABC company is considering replacing their old manual loading machine with an automatic loading machine. The manual machine cost $300000 three years ago, and is being depreciated over 10 years straight line depreciation, with no salvage value. If ABC replaces the manual machine, the new automatic machine will cost $4000000 and have a useful life of 10 years. This will also be depreciated on a straight line basis to zero. As a result of this new machine, there will be...
One year​ ago, your company purchased a machine used in manufacturing for $ 110,000. You have...
One year​ ago, your company purchased a machine used in manufacturing for $ 110,000. You have learned that a new machine is available that offers many advantages and you can purchase it for $ 170,000 today. It will be depreciated on a​ straight-line basis over 10 years and has no salvage value. You expect that the new machine will produce a gross margin​ (revenues minus operating expenses other than​ depreciation) of $ 60,000 per year for the next 10 years....
The Everly Equipment Company's flange-lipping machine was purchased 5 years ago for $100,000. It had an...
The Everly Equipment Company's flange-lipping machine was purchased 5 years ago for $100,000. It had an expected life of 10 years when it was bought and is being depreciated by the straight-line method by $10,000 per year. As the older flange-lippers are robust and useful machines, this one can be sold for $20,000 at the end of its useful life. A new high-efficiency, digital-controlled flange-lipper can be purchased for $140,000, including installation costs. During its 5-year life, it will reduce...
Texas Tires is considering replacing an old machine with a new, more efficient, one.  The new machine...
Texas Tires is considering replacing an old machine with a new, more efficient, one.  The new machine will cost $1.2 million.  The old machine originally cost $714,000 4 years ago and was being depreciated straight line over a 7 year life.  The old machine can now be sold for $325,000. The firm has a 30 % tax rate.   Calculate the initial outlay on the new machine.
One year? ago, your company purchased a machine used in manufacturing for $100,000. You have learned...
One year? ago, your company purchased a machine used in manufacturing for $100,000. You have learned that a new machine is available that offers many advantages and you can purchase it for $150,000 today. It will be depreciated on a? straight-line basis over 10 years and has no salvage value. You expect that the new machine will produce a gross margin? (revenues minus operating expenses other than? depreciation) of $45,000 per year for the next 10 years. The current machine...