Question

A small factory is considering replacing an existing machine with a newer, more efficient one. Research...

A small factory is considering replacing an existing machine with a newer, more efficient one. Research and development costs associated with the replacement decision were $40,000 last year (2015). The existing machine was purchased three years ago at a cost of $230,000, and it is being fully depreciated according to a 5-year MACRs depreciation schedule. The current book value reflects that the firm has taken three years of depreciation. Because the company actively maintains its machinery and equipment, the CFO estimates that the existing machine has 6 years of useful life remaining. The purchase price for the new machine is $410,000. The installation of the new machine would cost an additional $30,000, which should be added to the depreciable base according to our accountants. The new machine (if purchased) would be fully depreciated using the 5-year MACRs depreciation schedule.

With the old machine, the factory produced and sold 20,000 units. This was the plant capacity. The new machine will increase plant capacity to 25,000 units; however the marketing department estimates potential client sales at 22,000 units per year for the next six years. Each unit sells for $90. With the increased productivity of the new system, the variable costs will remain at $50 per unit. The appeal of the new machine is that it is estimated to produce a pre-tax operating cost savings of $30,000 per year for the next 6 years. Also, if the new machine is purchased, the old machine can be sold for $30,000 today. The CFO believes that the new machine would be sold for $48,000 at the end of its 6-year useful life.

With the additional sales, the company will need to make additional investments in Net Working Capital (NWC) to support the increased operations. In particular, the increase in NWC (at time t) is expected to be 10% of incremental sales between time t and time t+1. Thus, the NWC investments at t=0 would be 10% of the projected sales for t=1. Additional NWC investments would be required to support any further increases in sales and the cumulative investments in NWC made as a result of this project would be recovered at the project's end. The company has an average tax rate of 28% and a marginal tax rate of 33%. The cost of capital (i.e., discount rate) for this project is 14%.

Develop the incremental cash flows for this replacement decision. Make sure to clearly identify (1) incremental operating cash flows, (2) NWC cash flows, (3) net capital spending, and (4) the free cashflow. Then calculate the project's NPV, IRR, MIRR and payback period. Finally, offer a recommendation about whether or not the existing machine should be replaced at this time.

Homework Answers

Answer #1
NOTE: Research and Development cost of $40,000 is a sunk cost and not relevant for this analysis
DEPRECIATION OF EXISTING MACHINE
Year From Date of Purchase 1 2 3 4 5 6
Cost of machine $230,000
Year From Today 1 2 3 4 5 6
A Depreciation Rate(5 Year MACRS) 20.00% 32.00% 19.20% 11.52% 11.52% 5.76%
D1=230000*A Annual Depreciation expense $46,000 $73,600 $44,160 $26,496 $26,496 $13,248 $0 $0 $0
Accumulated Depreciation $46,000 $119,600 $163,760 $190,256 $216,752 $230,000 $230,000 $230,000
Salvage Value $30,000
Book Value today $66,240 (230000-163760)
Salvage Value today(Before tax) $30,000
Loss onSalvage $36,240
Tax Saving on loss=33%*36240 $11,959
After tax salvage value today=30000+11959 $41,959
Salvage value (Before tax) at end of year 6 $0
After tax salvage value at end of year 6 $0
DEPRECIATION OF NEW MACHINE
Year(from today) 1 2 3 4 5 6
Depreciable cost =410000+30000 $440,000
A Depreciation Rate 20.00% 32.00% 19.20% 11.52% 11.52% 5.76%
D2=A*440000 Depreciation amount $88,000 $140,800 $84,480 $50,688 $50,688 $25,344
Accumulated Depreciation $88,000 $228,800 $313,280 $363,968 $414,656 $440,000
Book Value at end of year 6 $0
Before tax Salvage Value at end of year6 $48,000
Gain on Salvage $48,000
Tax on gain =33%*48000 $15,840
After Tax Salvage Value $32,160 (48000-15840)

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
LoRusso Co. is considering replacing an existing piece of equipment. The project involves the following: •...
LoRusso Co. is considering replacing an existing piece of equipment. The project involves the following: • The new equipment will have a cost of $1,800,000, and it is eligible for 100% bonus depreciation so it will be fully depreciated at t = 0. • The old machine was purchased before the new tax law, so it is being depreciated on a straight-line basis. It has a book value of $200,000 (at year 0) and four more years of depreciation left...
Price Co. is considering replacing an existing piece of equipment. The project involves the following: •...
Price Co. is considering replacing an existing piece of equipment. The project involves the following: • The new equipment will have a cost of $1,800,000, and it is eligible for 100% bonus depreciation so it will be fully depreciated at t = 0. • The old machine was purchased before the new tax law, so it is being depreciated on a straight-line basis. It has a book value of $200,000 (at year 0) and four more years of depreciation left...
Price Co. is considering replacing an existing piece of equipment. The project involves the following: •...
Price Co. is considering replacing an existing piece of equipment. The project involves the following: • The new equipment will have a cost of $1,800,000, and it is eligible for 100% bonus depreciation so it will be fully depreciated at t = 0. • The old machine was purchased before the new tax law, so it is being depreciated on a straight-line basis. It has a book value of $200,000 (at year 0) and four more years of depreciation left...
] Burton, a manufacturer of snowboards, is considering replacing an existing piece of equipment with a...
] Burton, a manufacturer of snowboards, is considering replacing an existing piece of equipment with a more sophisticated machine. The following information is given. • The proposed machine will cost $120,000 and have installation costs of $20,000. It will be depreciated using a 3 year MACRS recovery schedule. It can be sold for $60,000 after three years of use (before tax; at the end of year 3). • The existing machine was purchased two years ago for $95,000 (including installation)....
Top-Ten Inc. is considering replacing its existing machine that is used to produce musical CDs. This...
Top-Ten Inc. is considering replacing its existing machine that is used to produce musical CDs. This existing machine was purchase 3 years ago at a base price of $50,000. Installation costs at the time for the machine were $1,000. The existing machine is considered a 3-year class for MACRS. The existing machine can be sold today for $30,000 and for $10,000 in 3 years. The new machine has a purchase price of $90,000 and is also considered a 3-year class...
RonSIM Industries Limited is considering buying a new $600,000 stamping machine to replace an existing machine....
RonSIM Industries Limited is considering buying a new $600,000 stamping machine to replace an existing machine. This new stamping machine would allow the Company to achieve better quality of products and sales would increase to $850,000, $870,000, $920,000 and $950,000 over the next 4 years. Based on historical data, the working capital requirement is assumed to be 30% of sales. The new machine can be sold for $90,000. The existing stamping machine was purchased 2 years ago for $450,000. This...
Edwards manufacturing company is considering replacing one machine with another the old machine was purchased 3years...
Edwards manufacturing company is considering replacing one machine with another the old machine was purchased 3years ago for an installed cost of 10000 USD The firm is depreciating the machine under MACRS using a 5 year recovery period ((Depreciation precentages are year 1 =20% year 2 =32% year 3 = 19%) the new machine costs 24000 USD and requires 2000 USD in installation costs the firm is subject to 40% tax rate (a) calculate the initial investement for the replacement...
ABC is considering replacing the existing unit with a newer, more efficient one. The unit, which...
ABC is considering replacing the existing unit with a newer, more efficient one. The unit, which originally cost $500,000, currently has a book value of $250,000. The new unit will cost $700,000 and in order to make the new unit operational, shipping and installation costs will require a further $50,000 investment. ABC can sell the existing machine today for $275,000. Assume ABC’s tax rate is 30 percent. How much will be the initial investment of replacing the existing unit? Question...
ABC is considering replacing the existing unit with a newer, more efficient one. The unit, which...
ABC is considering replacing the existing unit with a newer, more efficient one. The unit, which originally cost $500,000, currently has a book value of $250,000. The new unit will cost $700,000 and in order to make the new unit operational, shipping and installation costs will require a further $50,000 investment. ABC can sell the existing machine today for $275,000. Assume ABC’s tax rate is 30 percent. How much will be the initial investment of replacing the existing unit? Question...
Big-Pear Corp. is considering replacing its existing equipment that is used to produce smart cell phones....
Big-Pear Corp. is considering replacing its existing equipment that is used to produce smart cell phones. This existing equipment was purchase 3 years ago at a base price of $60,000. Installation costs at the time for the machine were $8,000. The existing equipment is considered a 5-year class for MACRS. The existing equipment can be sold today for $60,000 and for $30,000 in 3 years. The new equipment has a purchase price of $140,000 and is also considered a 5-year...