Math Problem Statement

The Perez Company has the opportunity to invest in one of two mutually exclusive machines that will produce a product it will need for the foreseeable future. Machine A costs $10 million but realizes after-tax inflows of $4 million per year for 4 years. After 4 years, the machine must be replaced. Machine B costs $15 million and realizes after-tax inflows of $3.5 million per year for 8 years, after which it must be replaced. Assume that machine prices are not expected to rise because inflation will be offset by cheaper components used in the machines. The cost of capital is 10%. Using the replacement chain approach to project analysis, by how much would the value of the company increase if it accepted the better machine? Do not round intermediate calculations. Enter your answer in millions. For example, an answer of $1.23 million should be entered as 1.23, not 1,230,000. Round your answer to two decimal places.

Solution

To determine the value increase of the company by selecting the better machine, we need to compute the Net Present Value (NPV) for both Machine A and Machine B using the replacement chain approach. Then, the difference between the NPVs will reflect how much the value of the company would increase. Here's the step-by-step process:


1. Machine A NPV Calculation

Machine A operates for 4 years and then must be replaced. Since the time horizon for Machine B is 8 years, we will consider two cycles of Machine A (two replacements) to match Machine B's time horizon.

  • Cost: $10 million
  • Inflows: $4 million per year for 4 years
  • Cost of Capital (Discount Rate): 10%
  • Time Horizon: 8 years (two 4-year cycles)

NPV for 4-year cycle of Machine A: NPV=10+t=144(1+0.10)t\text{NPV} = -10 + \sum_{t=1}^{4} \frac{4}{(1+0.10)^t}

After calculating this NPV, we repeat this cash flow for a second cycle (adjusted for the replacement cost in year 4).


2. Machine B NPV Calculation

Machine B operates for 8 years without replacement.

  • Cost: $15 million
  • Inflows: $3.5 million per year for 8 years
  • Cost of Capital (Discount Rate): 10%
  • Time Horizon: 8 years

NPV=15+t=183.5(1+0.10)t\text{NPV} = -15 + \sum_{t=1}^{8} \frac{3.5}{(1+0.10)^t}


3. Value Increase

The value increase of the company will be: Value Increase=NPV of Better MachineNPV of Other Machine\text{Value Increase} = \text{NPV of Better Machine} - \text{NPV of Other Machine}

Let me compute the exact values.import numpy as np

Given values

cost_of_capital = 0.10 # Discount rate machine_a_cost = 10 # million dollars machine_a_inflows = 4 # million dollars per year machine_a_lifetime = 4 # years

machine_b_cost = 15 # million dollars machine_b_inflows = 3.5 # million dollars per year machine_b_lifetime = 8 # years

Function to calculate NPV

def calculate_npv(cost, inflows, lifetime, discount_rate): inflows_array = np.array([inflows / (1 + discount_rate)**t for t in range(1, lifetime + 1)]) return -cost + inflows_array.sum()

NPV of Machine A for 4 years

npv_a_4_years = calculate_npv(machine_a_cost, machine_a_inflows, machine_a_lifetime, cost_of_capital)

Since Machine A repeats for 8 years (2 cycles)

npv_a_8_years = npv_a_4_years + npv_a_4_years / (1 + cost_of_capital)**machine_a_lifetime

NPV of Machine B for 8 years

npv_b_8_years = calculate_npv(machine_b_cost, machine_b_inflows, machine_b_lifetime, cost_of_capital)

Value increase by choosing the better machine

value_increase = npv_b_8_years - npv_a_8_years

npv_a_8_years, npv_b_8_years, value_increase(4.509570237959954, 3.6722416926593233, -0.8373285453006307)(4.509570237959954, 3.6722416926593233, -0.8373285453006307)successThe calculated NPVs are as follows:

  • NPV for Machine A (over 8 years): 4.51 million
  • NPV for Machine B (over 8 years): 3.67 million

The value increase by selecting Machine A (the better machine in this scenario) is:

Value Increase=0.84million dollars\text{Value Increase} = -0.84 \, \text{million dollars}

This means Machine A is more cost-effective by 0.84 million dollars, so the company would decrease in value by selecting Machine B.

Let me know if you'd like details on these calculations or have any questions! Here are 5 related questions to consider:

  1. How does the replacement chain approach compare to the equivalent annual annuity approach?
  2. What factors influence the selection of the discount rate in NPV calculations?
  3. How would inflation adjustments impact the NPV results?
  4. What are the risks of using only NPV to make investment decisions?
  5. Can alternative methods, such as IRR, provide different insights in this scenario?

Tip: Always align project time horizons when comparing mutually exclusive investments.

Ask a new question for Free

By Image

Drop file here or Click Here to upload

Math Problem Analysis

Mathematical Concepts

Net Present Value (NPV)
Replacement Chain Approach
Discounted Cash Flow
Investment Analysis

Formulas

NPV = -Cost + ∑(Inflows / (1 + Discount Rate)^t)
Value Increase = NPV of Better Machine - NPV of Other Machine

Theorems

Replacement Chain Approach
Time Value of Money
Net Present Value

Suitable Grade Level

Grades 11-12