Question

] 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). It is being depreciated using a 3 year MACRS recovery schedule. It can be sold today for $20,000. It can be used for three more years, but after three more years it will have no market value. • The earnings before taxes and depreciation (EBITDA) are as follows: o New machine: Year 1: 133,000, Year 2: 96,000, Year 3: 127,000 o Existing machine: Year 1: 84,000, Year 2: 70,000, Year 3: 74,000 • Burton pays 40 percent taxes on ordinary income and capital gains, and uses a WACC of 14%. • The maximum payback period allowed is 3 years. • They expect a large increase in sales so their Net Working Capital will increase by $20,000 when they buy the machine and it will be recovered at the end of the project life. a. Calculate the initial investment required for this project. b. Determine the incremental after-tax operating cash flows c. Find the terminal cash flow for the project d. Find the Discounted Payback period, NPV, IRR, and MIRR. e. Should the new machine be purchased? Why or why not?

Homework Answers

Answer #1

Answer a:

Old machine:

Old machine book value now = $21,109

Sale value = $20,000

Sale value net of tax = 20000 + (21109 - 20000) * 40%

= $20,443.60

Initial investment required = New Machine cost + Installation cost - Sale value of old machine net of tax + Increase in working capital

= $120,000.00 + $20,000.00 - $20,443.60 + $20,000.00

= $139,556.40

Initial investment required = $139,556.40

Answer b:

Answer c:

Answer d:

Answer e:

The machine should not be purchased.

The replacement decision is rejected by all evaluation criteria.

NPV is negative

Discounted payback period is more than 3 years (project life)

IRR < Cost of capital

MIRR < Cost of capital

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
Star-Lord Inc., a manufacturer of dance apparel, is considering replacing an existing piece of equipment with...
Star-Lord Inc., a manufacturer of dance apparel, is considering replacing an existing piece of equipment with a more sophisticated machine. Tax rate is 21%. New machine's purchase price is $150,000 with $16,000 additional installation cost. Old machine was purchased 2 years ago at $100,000 for total installed cost, depreciated over a 5-year MACRS schedule. There's a potential bid for $40,000 to purchase it. It will help decrease $30,000 in net working capital thanks to the improved efficiency. How much is...
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...
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...
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 $40,000. Installation costs at the time for the machine were $6,000. The existing equipment is considered a 5-year class for MACRS. The existing equipment can be sold today for $60,000 and for $20,000 in 3 years. The new equipment has a purchase price of $150,000 and is also considered a 5-year...
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 $7,000. The existing equipment is considered a 5-year class for MACRS. The existing equipment can be sold today for $60,000 and for $20,000 in 3 years. The new equipment has a purchase price of $150,000 and is also considered a 5-year...
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...
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...
Canal Company is contemplating the purchase of a new leather sewing machine to replace the existing...
Canal Company is contemplating the purchase of a new leather sewing machine to replace the existing machine. The existing machine was purchased four years ago at an installed cost of $115,000; it was being depreciated under MACRS using a 5-year recovery period. The existing machine is expected to have a useful life of 5 more years. The new machine costs $203,000 and requires $8,000 in installation costs; it has a five-year useable life and would be depreciated under MACRS using...
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 $7,000. The existing equipment is considered a 5-year class for MACRS. The existing equipment can be sold today for $50,000 and for $20,000 in 3 years. The new equipment has a purchase price of $110,000 and is also considered a 5-year...