In: Accounting
Nautical Creations is one of the largest producers of miniature ships in a bottle. An especially complex part of one of the ships needs special production equipment that is not useful for other products. The company purchased this equipment early in 2015 for $200,000. It is now early in 2019, and the manager of the Model Ships Division, Jeri Finley, is thinking about purchasing new equipment to make this part. The current equipment will last for four more years with zero disposal value at that time. It can be sold immediately for $40,000. The following are last year's total manufacturing costs, when production was 8,200 ships:
Direct materials | $31,570 |
Direct labor | 31,160 |
Variable overhead | 13,530 |
Fixed overhead | 37,720 |
Total | $113,980 |
The cost of the new equipment is $140,000. It has a four year useful life with an estimated disposal value at that time of $50,000. The sales representative selling the new equipment stated, "The new equipment will allow direct labor and variable overhead combined to be reduced by a total of $2.25 per unit." Finley thinks this estimate is accurate, but also knows that a higher quality of direct material will be necessary with the new equipment, costing $0.15 more per unit. Fixed overhead costs will increase by $4,100.
Finley expects production to be 8,650 ships in each of the next four years. Assume a discount rate of 5%.
REQUIRED
1. What is the difference in net present values if Nautical
Creations buys the new equipment instead of keeping their current
equipment?
Cash Inflow | ||
Decrease in direct labor and variable overhead per unit | $ 2.25 | |
Less: | Increase in direct material per unit | $ 0.15 |
Net Decrease in Variable cost per unit | $ 2.10 | |
Multiply: | Expected Production per year | $ 8,650 |
Decrease in Total Variable Cost | $ 18,165 | |
Less: | Increase in Fixed overhead | $ 4,100 |
Decrease In Total Cost per year | $ 14,065 | |
Cash Saving Each year (Decrease In Total Cost per year) | $ 14,065 | |
Estimated disposal value at end of four year | $ 50,000 | |
Cash Outflow | ||
Cost of the new equipment | $ 140,000 | |
Less: | Sold of the old equipment | $ 40,000 |
Net Cash Outflow or Net Investment | $ 100,000 |
Year 4 Cash flow = 14065+50000 = 64065 | |||
Year | Cash Flow | Discount Factor @ 5% | Present Value |
0 | $ (100,000) | 1.00000 | $ (100,000) |
1 | $ 14,065 | 0.952381 | $ 13,395.24 |
2 | $ 14,065 | 0.907029 | $ 12,757.37 |
3 | $ 14,065 | 0.863838 | $ 12,149.88 |
4 | $ 64,065 | 0.822702 | $ 52,706.43 |
Net Present Value | $ (8,991.08) | ||
Difference in net present values if Nautical Creations buys the new equipment instead of keeping their current equipment | $ (8,991.08) | ||
Advice: Nautical Creations should not buy new equipment instead of keeping their current equipment. Because it has a negative net present value. |