Question

In: Finance

8. Replacement analysis Green Moose Industries is a company that produces iGadgets, among several other products....

8. Replacement analysis

Green Moose Industries is a company that produces iGadgets, among several other products. Suppose that Green Moose Industries considers replacing its old machine used to make iGadgets with a more efficient one, which would cost $1,700 and require $380 annually in operating costs except depreciation. After-tax salvage value of the old machine is $700, while its annual operating costs except depreciation are $1,000. Assume that, regardless of the age of the equipment, Green Moose Industries’s sales revenues are fixed at $4,500 and depreciation on the old machine is $700. Assume also that the tax rate is 40% and the project’s risk-adjusted cost of capital, r, is the same as weighted average cost of capital (WACC) and equals 10%.

Based on the data, net cash flows (NCFs) before replacement are__________ , and they are constant over four years.

Although Green Moose Industries’s NCFs before replacement are the same over the 4-year period, its NCFs after replacement vary annually. The following table shows depreciation rates over four years.

Year 1

Year 2

Year 3

Year 4

Depreciation rates 33.33% 44.45% 14.81% 7.41%

Complete the following table and calculate incremental cash flows in each year. Hint: Round your answers to the nearest dollar and remember to enter a minus sign if the calculated value is negative.

Year 0

Year 1

Year 2

Year 3

Year 4

New machine cost $1,700
After-tax salvage value, old machine $700
Sales revenues $4,500 $4,500 $4,500 $4,500
Operating costs except depreciation $380 $380 $380 $380
Operating income $ $ $ $
After-tax operating income $ $ $ $
Net cash flows after replacement (adding back depreciation) $ $ $ $
Incremental Cash Flows $ $ $ $ $

Next evaluate the incremental cash flows by calculating the net present value (NPV), the internal rate of return (IRR), and the modified IRR (MIRR). Assume again that the cost of financing the new project is the same as the WACC and equals 10%. Hint: Use a spreadsheet program’s functions or use a financial calculator for this task.

NPV

IRR

MIRR

Evaluation         

Based on the evaluation, replacing the old equipment appears to be a________(good/bad) decision because____________(the MIRR is lower than the IRR/ the NPV is negative/ the IRR is small).

Solutions

Expert Solution

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


Related Solutions

8. Replacement analysis Green Moose Industries is a company that produces iBooks, among several other products....
8. Replacement analysis Green Moose Industries is a company that produces iBooks, among several other products. Suppose that Green Moose Industries considers replacing its old machine used to make iBooks with a more efficient one, which would cost $1,700 and require $380 annually in operating costs except depreciation. After-tax salvage value of the old machine is $700, while its annual operating costs except depreciation are $1,000. Assume that, regardless of the age of the equipment, Green Moose Industries’s sales revenues...
Green Corporation, a manufacturing company, hired several executives during 2020. The executives had homes in other...
Green Corporation, a manufacturing company, hired several executives during 2020. The executives had homes in other cities when they were hired by Green. If the executives were unable to sell those homes, they would be unable to buy replacement homes in Green’s area. Consequently, if the executives were unable to sell their homes within 30 days of listing them for sale, Green bought the homes from the executives for 10% less than the list price. Green immediately put the homes...
Sheridan Industries manufactures several products including a basic case for a popular smartphone. The company is...
Sheridan Industries manufactures several products including a basic case for a popular smartphone. The company is considering adopting an activity-based costing approach for setting its budget. The company’s production activities, budgeted activity costs, and cost drivers for the coming year are as follows. Activity Activity Overhead $ Cost Driver Cost Driver Quantity Machine setup $ 200,540 # of setups 740 Inspection 138,720 # of quality tests 480 Materials receiving 203,200 # of purchase orders 1,600 The budgeted data for smartphone...
Bramble Industries manufactures several products including a basic case for a popular smartphone. The company is...
Bramble Industries manufactures several products including a basic case for a popular smartphone. The company is considering adopting an activity-based costing approach for setting its budget. The company’s production activities, budgeted activity costs, and cost drivers for the coming year are as follows. Activity Activity Overhead $ Cost Driver Cost Driver Quantity Machine setup $ 231,140 # of setups 910 Inspection 120,870 # of quality tests 395 Materials receiving 299,700 # of purchase orders 2,025 The budgeted data for smartphone...
Replacement analysis Mississippi River Shipyards is considering the replacement of an 8-year-old riveting machine with a...
Replacement analysis Mississippi River Shipyards is considering the replacement of an 8-year-old riveting machine with a new one that will increase earnings before depreciation from $24,000 to $48,000 per year. The new machine will cost $82,500, and it will have an estimated life of 8 years and no salvage value. The new machine will be depreciated over its 5-year MACRS recovery period; so the applicable depreciation rates are 20%, 32%, 19%, 12%, 11%, and 6%. The applicable corporate tax rate...
Lavender Company produces several products in its factory, including a karate robe. The company uses a...
Lavender Company produces several products in its factory, including a karate robe. The company uses a standard cost system. According to the standards that have been set for the robes, the factory should work 780 direct labor hours eac month and produce 1,950 robes. Certain standard costs associated with this level of production are as follows: Direct labor $7,020 $3.60 Variable manufacturing overhead (based on DLH) $2,340 $1.20 During April, the factory worked 760 direct labor hours and produced 2,000...
REPLACEMENT ANALYSIS St. Johns River Shipyards is considering the replacement of an 8-year-old riveting machine with...
REPLACEMENT ANALYSIS St. Johns River Shipyards is considering the replacement of an 8-year-old riveting machine with a new one that will increase earnings before depreciation from $27,000 to $56,000 per year. The new machine will cost $82,500, and it will have an estimated life of 8 years and no salvage value. The new machine will be depreciated over its 5-year MACRS recovery period, so the applicable depreciation rates are 20%, 32%, 19%, 12%, 11%, and 6%. The applicable corporate tax...
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 $1,200,000, and it will be depreciated...
Chisholm Company produces several products, including a karate robe. The company uses a standard cost system...
Chisholm Company produces several products, including a karate robe. The company uses a standard cost system to assist in cost control. According to the standards that have been set for the robes, the factory has a denominator level of activity of 780 direct labour hours which should result in the production of 1,950 robes. The standard costs associated with this level of production are as follows: Total $ per unit of product Direct materials $35,490 $18.20 Direct labour 7,020 3.60...
Maryam worked in the quality department at Herb's Green Company which produces ecofriendly agricultural products. Herb...
Maryam worked in the quality department at Herb's Green Company which produces ecofriendly agricultural products. Herb has been committed to protecting the environment. Maryam was a relatively new employee and had only worked there for 6 months, while most employees at Herb's had been with the company since 1988. Maryam's values were closely aligned with company values, so she loved her new job at Herb's Green Products. One day, Maryam received a call from a dissatisfied customer. She told Maryam...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT