Question

In: Accounting

HL Construction Co. plans to replace one of its manufacturing equipment for a newer more technology-advance...

HL Construction Co. plans to replace one of its manufacturing equipment for a newer more technology-advance one. The new equipment has a purchase price of $8,000 and will be depreciated as a 7-year class for MACRS. Installation costs for the new equipment are $200. It is estimated that this equipment can be sold in 4 years (end of project) for $5,000. This new equipment is more efficient than the existing one and thus savings before taxes using the new equipment are $4,000 a year. Because of the advance technology of new equipment, there will be a reduction in inventory of $400 today and which will be reverted at the end of the project in year 4.

This existing equipment was purchased 2 years ago at a base price of $3,000. Installation costs at the time for this old equipment were $100. The existing equipment is considered also 7-year class for MACRS. The existing equipment can be sold today for $1,000 and for $0 in 4 years. The company's marginal tax rate is 30% and the cost of capital is 10%.

Answer the 7 questions below.

MACRS Fixed Annual Expense Percentages by Recovery Class
Year 3-Year 5-Year 7-Year 10-Year 15-Year
1 33.33% 20.00% 14.29% 10.00% 5.00%
2 44.45% 32.00% 24.49% 18.00% 9.50%
3 14.81% 19.20% 17.49% 14.40% 8.55%
4 7.41% 11.52% 12.49% 11.52% 7.70%
5 11.52% 8.93% 9.22% 6.93%
6 5.76% 8.93% 7.37% 6.23%
7 8.93% 6.55% 5.90%
8 4.45% 6.55% 5.90%
9 6.56% 5.91%
10 6.55% 5.90%
11 3.28% 5.91%
12 5.90%
13 5.91%
14 5.90%
15 5.91%
16 2.95%

For your answer, round to the nearest dollar, do not enter the $ sign, use commas to separate thousands, use a negative sign in front of first number is the cash flow is negative (do not use parenthesis to indicate negative cash flows). For example, if your answer is $3,005.87 then enter 3,006; if your answer is -$1,200.25 then enter -1,200

4. What is the incremental cash flow (ΔFCF also known as ΔOCF) for Year 4?

5. What is the cash flow due to tax on salvage value of new equipment at Year 4? If this is a cash outflow put the negative sign (-) in front of the value ** do not use parentheses. If it is a cash inflow, then just enter the number

6. What is the after tax salvage value of the new equipment at Year 4?

7. What is the project's total incremental cash flow for Year 4?

Solutions

Expert Solution

WORKSHEET:
0 1 2 3 4
Incremental EBITDA $              4,000 $              4,000 $               4,000 $              4,000
Incremental depreciation:
Depreciation of new equipment:
MACRS 7 Year depreciation rates 14.29% 24.49% 17.49% 12.49%
Depreciation of new equipment: $              1,172 $              2,008 $               1,434 $              1,024 $          5,638 $         2,562
Depreciation of old equipment:
MACRS 7 Year depreciation rates [From 3rd year] 17.49% 12.49% 8.93% 8.93%
Depreciation of old equipment $                  542 $                  387 $                   277 $                  277
Incremental depreciation $                  630 $              1,621 $               1,157 $                  747
Net operating profit [NOI] $              3,370 $              2,379 $               2,843 $              3,253
Tax at 30% $              1,011 $                  714 $                   853 $                  976
Net operating profit after tax [NOPAT] $              2,359 $              1,665 $               1,990 $              2,277
Add: Incremental depreciation $                  630 $              1,621 $               1,157 $                  747
Incremental operating cash flows [OCF] $              2,989 $              3,286 $               3,147 $              3,024
-Capital expenditure [Initial outlay-See calculation below] $           6,531
-Reinstatement of NWC $                  400
+After tax cash flow from sale of new machine [see workings below] $              4,269
-Tax shield on loss on discarding of old equipment = 3100*13.38%*30% = $                  124
=Annual total project cash flows $         (6,531) $              2,989 $              3,286 $               3,147 $              6,769
ANSWERS:
1] Remaining book value of existing equipment = 3100-3100*(14.29%+24.49%) = $           1,898
2] Cost of the new equipment+installation costs = 8000+200 = $           8,200
-After tax sale value of the old equipment = 1000+(1898-1000)*30% = $           1,269
-Reduction in NWC $               400
Project's cash flows (initial outlay) at Year 0 $           6,531
3] EBIT in year 4 [See Worksheet given above] $           4,000
4] NOPAT+Incremental depreciation in year 4 [See Worksheet above} $           3,024
5] Cash flow due to tax on salvage value of new equipment at Year 4 = (5000-2562)*30% = $               731
6] After tax salvage value of the new equipment at Year 4 = 5000-731 = $           4,269
7] The project's total incremental cash flow for Year 4 $           6,769

Related Solutions

HL Construction Co. plans to replace one of its manufacturing equipment for a newer more technology-advance...
HL Construction Co. plans to replace one of its manufacturing equipment for a newer more technology-advance one. The new equipment has a purchase price of $8,000 and will be depreciated as a 7-year class for MACRS. Installation costs for the new equipment are $200. It is estimated that this equipment can be sold in 5 years (end of project) for $5,000. This new equipment is more efficient than the existing one and thus savings before taxes using the new equipment...
HL Construction Co. plans to replace one of its manufacturing equipment for a newer more technology-advance...
HL Construction Co. plans to replace one of its manufacturing equipment for a newer more technology-advance one. The new equipment has a purchase price of $8,000 and will be depreciated as a 7-year class for MACRS. Installation costs for the new equipment are $200. It is estimated that this equipment can be sold in 4 years (end of project) for $5,000. This new equipment is more efficient than the existing one and thus savings before taxes using the new equipment...
HL Construction Co. plans to replace one of its manufacturing equipment for a newer more technology-advance...
HL Construction Co. plans to replace one of its manufacturing equipment for a newer more technology-advance one. The new equipment has a purchase price of $8,000 and will be depreciated as a 7-year class for MACRS. Installation costs for the new equipment are $200. It is estimated that this equipment can be sold in 4 years (end of project) for $5,000. This new equipment is more efficient than the existing one and thus savings before taxes using the new equipment...
HL Construction Co. plans to replace one of its manufacturing equipment for a newer more technology-advance...
HL Construction Co. plans to replace one of its manufacturing equipment for a newer more technology-advance one. The new equipment has a purchase price of $8,000 and will be depreciated as a 7-year class for MACRS. Installation costs for the new equipment are $200. It is estimated that this equipment can be sold in 4 years (end of project) for $5,000. This new equipment is more efficient than the existing one and thus savings before taxes using the new equipment...
HL Construction Co. plans to replace one of its manufacturing equipment for a newer more technology-advance...
HL Construction Co. plans to replace one of its manufacturing equipment for a newer more technology-advance one. The new equipment has a purchase price of $8,000 and will be depreciated as a 7-year class for MACRS. Installation costs for the new equipment are $200. It is estimated that this equipment can be sold in 5 years (end of project) for $5,000. This new equipment is more efficient than the existing one and thus savings before taxes using the new equipment...
HL Construction Co. plans to replace one of its manufacturing equipment for a newer more technology-advance...
HL Construction Co. plans to replace one of its manufacturing equipment for a newer more technology-advance one. The new equipment has a purchase price of $8,000 and will be depreciated as a 7-year class for MACRS. Installation costs for the new equipment are $200. It is estimated that this equipment can be sold in 5 years (end of project) for $5,000. This new equipment is more efficient than the existing one and thus savings before taxes using the new equipment...
Question 18 options: (Estimated time allowance: 40-50 minutes) HL Construction Co. plans to replace one of...
Question 18 options: (Estimated time allowance: 40-50 minutes) HL Construction Co. plans to replace one of its manufacturing equipment for a newer more technology-advance one. The new equipment has a purchase price of $8,000 and will be depreciated as a 7-year class for MACRS. Installation costs for the new equipment are $200. It is estimated that this equipment can be sold in 4 years (end of project) for $5,000. This new equipment is more efficient than the existing one and...
A company is considering whether to replace one of its construction equipment. • The existing equipment...
A company is considering whether to replace one of its construction equipment. • The existing equipment has a current cost of $15,000, which declines by 20% each year for three years. The operating cost for this equipment is $20,000 for year 1, $8,000 for year 2, and $12,000 for year 3. • The proposed equipment will cost $50,000, last five years, and has a market value that declines by 20% each year. The operating cost for the proposed equipment is...
Company A plans to replace with one of their current equipment with one of the three...
Company A plans to replace with one of their current equipment with one of the three options shown in the table. Option A B C Initial Cost 200 350 475 Annual Operation Cost 450 275 300 Salvage Value 75 60 80 Estimated Life in Year 20 20 20 Perform AW analysis to figure out which option should company A choose. The rate of return is 8% per year compounded Monthly. Please see correct answer below how do you get this?...
To decrease production costs, a company suggests replacing one of its manufacturing equipment with a newer,...
To decrease production costs, a company suggests replacing one of its manufacturing equipment with a newer, more efficient model. This four year project will result in reduced manufacturing costs which, in turn, would allow a reduction in the price of its finished product. The current equipment can be sold today for $1,000,000 net. A brand-new equipment retails almost $3,250,000; however, it can be purchased for $3,000,000. Funding for this purchase will include proceeds from the sale of the old equipment....
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT