Question

At times firms will need to decide if they want to continue to use their current equipment or replace the equipment with newer equipment. The company will need to do replacement analysis to determine which option is the best financial decision for the company Jones Co. is considering replacing an existing piece of equipment. The project involves the following The new equipment will have a cost of $1,200,000, and it will be depreciated on a straight-line basis over a period of six years (years 1-6) The old machine is also 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 ($50,000 per year) The new equipment will have a salvage value of so at the end of the projects life (year 6). The old machine has a current salvage value (at year 0) of $300,000 Replacing the old machine will require an investment in net working capital (NWC) of $50,000 that will be recovered at the end of the projects life (year 6) The new machine is more efficient, so the firms incremental earnings before interest and taxes (EBIT) will increase by a total of $300,000 in each of the next six years (years 1-6). Hint: This value represents the difference between the revenues and operating costs (including depreciation expense) generated using the new equipment and that earned using the old equipment The projects cost of capital is 13%. The companys annual tax rate is 40%Complete the following table and compute the incremental cash flows associated with the replacement of the old equipment with the new equipment Year 0 Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Initial investment EBIT - Taxes +New depreciation - Old depreciation +Salvage value - Tax on salvage - NWC + Recapture of NWC Total free cash flow $300,000 $380,000 The net present value (NPV) of this replacement project is: O $465,015 O $343,707 O $485,233 O $404,361

2 0
Add a comment Improve this question Transcribed image text
✔ Recommended Answer
Answer #1

SEE THE IMAGE. ANY DOUBTS, FEEL FREE TO ASK. THUMBS UP PLEASE

Home nert Page Layout Formulas Data Review View dd-Ins Cut aCopy Σ AutoSum ー E ゴWrap Text в 1 프 . Ej-., Δ. : rーー 逻锂函Merge & Center. $, % , 弼,8 Conditional Format eCell Insert Delete Format Sort &Find & 2 ClearFe Select Edting Format Painter Formatting, as Table w styles. ▼ ㆆ ▼ Clipboard Alignment Number BA BC BD BE BG BK 28 29 30 0 4 6 INITIAL INVESTMENT EBIT TAXES NEW DEPRECIATION (1200000/6) OLD DEPRECIATION SALVAGE VALUE TAX ON SALVAGE NWC RECAPTURE OF NWC TOTAL NET CASH FLOW PV FACTOR @ 13% PV OF CFAT 1200000 300000 120000 200000 300000 120000 200000 300000 120000 200000 200000 300300000 120000 120000 00000 200000 LESS ADD LESS ADD LESS LESS ADD 120000 32 34 35 36 37 38 39 40 300000 40000 330000 0.8850 330000 0.7831 330000 0.6931 330000 0.6133 380000 430000 0.5428 0.4803 990000 292035.40 258438.41 228706.55 202395.18 206248.78 206536.97 404361 NPV NPV: 404361 43 NOTE TAX ON SALVAGE VALUE SALVAGE VALUE BOOK VALUE PROFIT ON SALE TAX IS ON 100000 X 40%-40000 300000-200000 -100000 46 (4 トト MIRR NPV İRR REPLACEMENT S HPR GMAM EAC MACRS LEASE . . RATIOCASHBUDGET / wacc . BOND /EPS EBIT | REPLACEMENT . STats . NpV . BETA LEVERED 9う - - 130% 05:12

Add a comment
Know the answer?
Add Answer to:
At times firms will need to decide if they want to continue to use their current...
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Similar Homework Help Questions
  • At times firms will need to decide if they want to continue to use their current...

    At times firms will need to decide if they want to continue to use their current equipment or replace the equipment with newer equipment The company will need to do replacement analysis to determine which option is the best financial decision for the company. Price Co. is considering replacing an existing piece of equipment. The project involves the following: The new equipment will have a cost of $9,000,000, and it will be depreciated on a straight-line basis over a period...

  • 8. Analysis of a replacement project At times firms will need to decide if they want...

    8. Analysis of a replacement project At times firms will need to decide if they want to continue to use their current equipment or replace the equipment with newer equipment. The company will need to do replacement analysis to determine which option is the best financial decision for the company. LoRusso Co. is considering replacing an existing piece of equipment. The project involves the following: . The new equipment will have a cost of $1,200,000, and it will be depreciated...

  • At times firms will need to decide if they want to continue to use their current...

    At times firms will need to decide if they want to continue to use their current equipment or replace the equipment with newer equipment. The company will need to do replacement analysis to determine which option is the best financial decision for the company. Price Co. is considering replacing an existing piece of equipment. The project involves the following: • The new equipment will have a cost of $2,400,000, and it is eligible for 100% bonus depreciation so it will...

  • At times firms will need to decide if they want to continue to use their current...

    At times firms will need to decide if they want to continue to use their current equipment or replace the equipment with newer equipment. The company will need to do replacement analysis to determine which option is the best financial decision for the company. Price Co. is considering replacing an existing piece of equipment. The project involves the following: • The new equipment will have a cost of $1,200,000, and it is eligible for 100% bonus depreciation so it will...

  • At times firms will need to decide if they want to continue to use their current...

    At times firms will need to decide if they want to continue to use their current equipment or replace the equipment with newer equipment. The company will need to do replacement analysis to determine which option is the best financial decision for the company. Price Co. is considering replacing an existing piece of equipment. The project involves the following: . The new equipment will have a cost of $9,000,000, and it is eligible for 100% bonus depreciation so it will...

  • At times firms will need to decide if they want to continue to use their current...

    At times firms will need to decide if they want to continue to use their current equipment or replace the equipment with newer equipment. The company will need to do replacement analysis to determine which option is the best financial decision for the company. Price Co. is considering replacing an existing piece of equipment. The project involves the following: • The new equipment will have a cost of $1,200,000, and it is eligible for 100% bonus depreciation so it will...

  • 8. Analysis of a replacement project At times firms will need to decide if they want...

    8. Analysis of a replacement project At times firms will need to decide if they want to continue to use their current equipment or replace the equipment with newer equipment. The company will need to do replacement analysis to determine which option is the best financial decision for the company. Price Co. is considering replacing an existing piece of equipment. The project involves the following: The new equipment will have a cost of $2,400,000, and it will be depreciated on...

  • Choll At times firms will need to decide if they want to continue to use their...

    Choll At times firms will need to decide if they want to continue to use their current equipment or replace the equipment with newer equipment. The company will need to do replacement analysis to determine which option is the best financial decision for the company. Johnson Co. is considering replacing an existing piece of equipment. The project involves the following: • The new equipment will have a cost of $9,000,000, and it will be depreciated on a straight-line basis over...

  • 4. Analysis of a replacement project At times firms will need to decide if they want...

    4. Analysis of a replacement project At times firms will need to decide if they want to continue to use their current equipment or replace the equipment with newer equipment. The company will need to do replacement analysis to determine which option is the best financial decision for the company. Price Co. is considering replacing an existing piece of equipment. The project involves the following: The new equipment will have a cost of $9,000,000, and it is eligible for 100...

  • 4. Analysis of a replacement project Aa Aa At times firms will need to decide if...

    4. Analysis of a replacement project Aa Aa At times firms will need to decide if they want to continue to use their current equipment or replace the equipment with newer equipment. The company will need to do replacement analysis to determine which option is the best financial decision for the company. LoRusso Co. is considering replacing an existing piece of equipment. The project involves the following: • The new equipment will have a cost of $600,000, and it will...

ADVERTISEMENT
Free Homework Help App
Download From Google Play
Scan Your Homework
to Get Instant Free Answers
Need Online Homework Help?
Ask a Question
Get Answers For Free
Most questions answered within 3 hours.
ADVERTISEMENT
ADVERTISEMENT