Answered

Get personalized answers to your specific questions with IDNLearn.com. Ask your questions and receive reliable, detailed answers from our dedicated community of experts.

A small factory is considering replacing its existing coining press with a newer, more efficient one. The existing press was purchased three years ago at a cost of $200000, and it is being depreciated according to a 7-year MACRS depreciation schedule. The factoryâs CFO estimates that the existing press has 6 years of useful life remaining. The purchase price for the new press is $280000. The installation of the new press would cost an additional $20000, and this installation cost would be added to the depreciable base. The new press (if purchased) would be depreciated using the 7-year MACRS depreciation schedule although, as noted below, it would be retired/sold after 6 years. Interest expenses associated with the purchase of the new press are estimated to be roughly $4000 per year for the next 6 years.

The appeal of the new press is that it is estimated to produce a pre-tax operating cost savings of $81000 per year for the next 6 years. Also, if the new press is purchased, the old press can be sold for $30000 today. The CFO believes that the new press would be sold for $45000 at the end of its 6-year useful life. Assume that NWC would not be affected. The company has an average tax rate of 29% and a marginal tax rate of 34%. The cost of capital (i.e., the discount rate) for this project is 8.5%.

Required:
Develop the incremental cash flows for this replacement decision and use them to calculate NPV and IRR. Next, make a conclusion about whether or not the existing coining press should be replaced at this time.

Sagot :

Anthougoidn

Answer:

1. Incremental Cash Flows:

                                                       Cash Flows    Total PV of annual

                                                                                   Cash Flows

After-tax operating savings               $57,510          $261,877

Sale proceeds from old press            30,000             30,000

Sale proceeds from new press          45,000             27,583

Total incremental cash inflows       $132,510          $319,460

Cost of new press                        $280,000        $280,000

Installation cost of new press          20,000             20,000

Interest expense (associated)            4,000               18,214

Total incremental cash outflows $340,000          $318,214

2. NPV                                                                 $1,246 ($319,460 -$318,214)

IRR = the cost of capital that will cause the NPV to be zero.  Since it is $1,246, to find the rate, that makes it zero, we do the following calculations:

$1,246/$318,214 * 100 = 0.4%

Cost of capital = 8.5%

3. IRR = 8.5 - 0.4 = 8.1%

4. Conclusion: The existing press should be replaced at this time.

Explanation:

a) Data and Calculations:

Cost of old press = $200,000

Estimated useful life remaining = 6 years

Cost of new press = $280,000

Installation cost =        $20,000

Total cost of new press $300,000

Interest expenses per year for the new press = $4,000

Cost Savings from new press:

Pre-tax operating cost savings = $81,000 per year

After-tax savings = $57,510 ($81,000 * (1 - 29%))

Sales proceeds from old press = $30,000 today

Sale proceeds from new press = $45,000 (at the end of its 6-year life)

Average tax rate = 29%

Marginal tax rate = 34%

Cost of capital = 8.5%

Thank you for contributing to our discussion. Don't forget to check back for new answers. Keep asking, answering, and sharing useful information. For precise answers, trust IDNLearn.com. Thank you for visiting, and we look forward to helping you again soon.