Question

In: Finance

Cuda Marine Engines, Inc. must develop the relevant cash flows for a replacement capital budgeting project....

Cuda Marine Engines, Inc. must develop the relevant cash flows for a replacement capital budgeting project. The proposed asset costs $50,000 and has installation costs of $3,000. The asset will be depreciated using the MACRS five year recovery schedule. The existing equipment was purchased three years ago which orginally cost $25,000, has been depreciated using MACRS 5-year period. The new equipment is expected to result in an incremental increases in revenue of $10,000 a year for five years and a decreases in operating expenses of $5,000 a year for five years. The firm has a 21 percent tax rate.

Find the Incremental depreciation for the replacement project in year 1.

a. $2,500

b. $7,600

c. $7,000

d. $7,900

Find the incremental operating cash flow for the replacement project in year 1.

a. $12,040

b. $13,446

c. $25,000

d. $5,846

Solutions

Expert Solution

Answer 1
Calculation of Incremental depreciation for the replacement project in year 1.
Depreciation on New Equipment in Year 1 $10,600.00
Less : Depreciation on old equipment in 4th Year $3,000.00
Incremental depreciation for the replacement project in year 1. $7,600.00
The answer is Option b.
Working
Calculation of depreciation on new equipment Calculation of depreciation on old equipment
Year Depreciable value Depreciation Rates (5 year MACRS class) Depreciation Year Depreciable value Depreciation Rates (5 year MACRS class) Depreciation
1 $53,000.00 20.00% $10,600.00 1 $25,000.00 20.00% $5,000.00
2 $53,000.00 32.00% $16,960.00 2 $25,000.00 32.00% $8,000.00
3 $53,000.00 19.00% $10,070.00 3 $25,000.00 19.00% $4,750.00
4 $53,000.00 12.00% $6,360.00 4 $25,000.00 12.00% $3,000.00
5 $53,000.00 12.00% $6,360.00 5 $25,000.00 12.00% $3,000.00
6 $53,000.00 5.00% $2,650.00 6 $25,000.00 5.00% $1,250.00
Answer 2
Calculation of incremental operating cash flow for the replacement project in year 1.
Increase in revenue $10,000.00
Tax @ 21% on increase in revenue -$2,100.00
Decrease in operating expenses $5,000.00
Tax @ 21% on decrease in operating expenses -$1,050.00
Depreciation tax shield on incremental depreciation [$7600 x 21%] $1,596.00
Incremental operating cash flow for the replacement project in year 1. $13,446.00
The answer is Option b.

Related Solutions

Suda Marine Engines, Inc. must develop the relevant cash flows for a replacement capital investment proposal....
Suda Marine Engines, Inc. must develop the relevant cash flows for a replacement capital investment proposal. The proposed asset costs $50,000 and has installation costs of $5,000 and will be put into operation for the next three years. The asset will be depreciated using a three-year recovery schedule (with MARCS depreciation rates of 45%, 33%, 15%, 7% for years 1 to 4). The existing equipment, which originally cost $25,000 is fully depreciated and has no salvage value today. The new...
CME Inc. must develop the relevant cash flows for a replacement capital investment proposal. The proposed...
CME Inc. must develop the relevant cash flows for a replacement capital investment proposal. The proposed asset costs $50,000 and has installation costs of $3,000. The asset will be depreciated using a five-year recovery schedule. The existing equipment, which originally cost $25,000 and will be sold for $10,000, has been depreciated using an MACRS five-year recovery schedule and three years of depreciation has already been taken. The new equipment is expected to result in incremental before-tax net profits of $15,000...
A company must develop the relevant cash flows for a replacement capital investment proposal. The proposed...
A company must develop the relevant cash flows for a replacement capital investment proposal. The proposed asset costs $50,000 and has installation costs of $3,000. The asset will be depreciated using a five-year recovery schedule. The existing equipment, which originally cost $25,000 and will be sold for $10,000, has been depreciated using an MACRS five-year recovery schedule and three years of depreciation has already been taken. The new equipment is expected to result in incremental before-tax net profits of $15,000...
A company must develop the relevant cash flows for a replacement capital investment proposal. The proposed...
A company must develop the relevant cash flows for a replacement capital investment proposal. The proposed asset costs $50,000 and has installation costs of $3,000. The asset will be depreciated using a five-year recovery schedule. The existing equipment, which originally cost $25,000 and will be sold for $10,000, has been depreciated using an MACRS five-year recovery schedule and three years of depreciation has already been taken. The new equipment is expected to result in incremental before-tax net profits of $15,000...
1. A corporation is evaluating the relevant cash flows for a capital budgeting project involving expansion...
1. A corporation is evaluating the relevant cash flows for a capital budgeting project involving expansion of the firm’s activities and must estimate the terminal cash flow for the project. The project will involve purchasing a machine for $120,000. The machine has a usable life of 6 years but would be disposed of after 5 years at an estimated sale price of $10,000. The machine will be depreciated under the prime cost (straight-line) method supposing a 6-year life. Net working...
Capital Budgeting The Recycled Paper Inc. corporation is considering a project with the following cash flows....
Capital Budgeting The Recycled Paper Inc. corporation is considering a project with the following cash flows. Year Cash Flow 0 ($75,000) 1 $18,500 2 $18,500 3 $18,500 4 $18,500 5 $12,500 6 $12,500 7 $12,500 8 $12,500 Refer to the Capital Budgeting narrative. What is the payback period of the proposed project? A. 1.28 years B. 2.28 years C. 3.28 years D. 4.08 years Refer to the Capital Budgeting narrative. What is the net present value of the proposed project...
Capital Budgeting: Estimating Cash Flows for an Investment A company is considering replacement of manufacturing equipment...
Capital Budgeting: Estimating Cash Flows for an Investment A company is considering replacement of manufacturing equipment with computer controlled equipment, at a cost of $500,000, replacing equipment with a scrap value of $50,000. This will reduce defect costs by $150,000 a year. At the end of 7 years, the equipment will be replaced and will have a scrap value of $100,000. The interest charges for financing the purchase will be $25,000 a year. The new system will be housed in...
Sigma Company is examining the cash flows of the capital budgeting project shown below. The project...
Sigma Company is examining the cash flows of the capital budgeting project shown below. The project is expected to cost $400,000. Sigma has a required rate of return of 12%, and a maximum acceptable payback period of 3 years. 0 1 2 3 4 5    ($400,000) $150,000 $150,000 $200,000 $100,000 $100,000 a. Calculate the NPV of the project. Based on the NPV analysis, should Sigma accept the project? Why or why not? b. Calculate the payback period of the...
1. How do we determine if cash flows are relevant to the capital budgeting decision? 2....
1. How do we determine if cash flows are relevant to the capital budgeting decision? 2. What are the different methods for computing operating cash flow and when are they important? 3. How should cash flow and discount rates be matched when inflation is present? 4. What is the equivalent annual cost and when should it be used?
10a- Your firm is evaluating a capital budgeting project. The estimated cash flows appear below. The...
10a- Your firm is evaluating a capital budgeting project. The estimated cash flows appear below. The board of directors wants to know the expected impact on shareholder wealth. Knowing that the estimated impact on shareholder wealth equates to net present value (NPV), you use your handy calculator to compute the value. What is the project's NPV? Assume that the cash flows occur at the end of each year. The discount rate (i.e., required rate of return, hurdle rate) is 14.4%....
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT