Question

The Rauzi Company is looking to replace an existing computer system with a new, more efficient system. They feel the new will increase cash flow.

The new system will cost $435,000 today and have a 4 year production life. It will be depreciated using 100% bonus depreciation with an estimated salvage value of $175,000 at the end of its production life. The project will also set aside $15,000 for working capital.

The old computer is currently two years old and had an estimated production life of six years. It originally cost $305,000 and was depreciated using 100% bonus depreciation. It could be sold for $150,000 today and we estimated that if kept, we would sell it for $25,000 at the end of its production life.

The new is estimated to produce revenue of $250,000 per year and have expenses of $75,000 per year (excluding taxes) for its production life. The old was expected to produce revenue of $135,000 per year and have expenses of $85,000 per year (excluding taxes) for its production life.

Rauzi has a 30% tax rate and requires a 20% return on this investment. Use NPV and determine if they should invest. SHOW ALL WORK!

Answer 1

The Rauzi Company should invest in new system since NPV of the replacement decision is positive.

Working Notes:

Step 1:	Incrimental initial flow
	a)the cost of new asset	$    435,000.00
Add:	working capital on new asset	$      15,000.00
	Out flow	$    450,000.00
Less:	Salvage value of old asset after taxation today	$    168,500.00
Less:	Recapture of WC on old asset	$                     -
	Incremental flow	$    281,500.00

Step 2:

Incremental inbetween flow
Particulars	Year 0	Year 1	Year 2	Year 3	Year 4
Initial Investment	$    281,500.00
EBDT of New System		$        175,000.00	$    175,000.00	$       175,000.00	$       175,000.00
EBDT of old System		$          50,000.00	$      50,000.00	$         50,000.00	$          50,000.00
Incremental EBDT		$        125,000.00	$    125,000.00	$       125,000.00	$       125,000.00
Depreciation of New System		$          65,000.00	$      65,000.00	$         65,000.00	$          65,000.00
Depreciation of Old System		$          46,666.67	$      46,666.67	$         46,666.67	$          46,666.67
Incremental Depreciation		$          18,333.33	$      18,333.33	$         18,333.33	$          18,333.33
Incremental EBIT		$        106,666.67	$    106,666.67	$       106,666.67	$       106,666.67
Less Income tax @ 30%		$          32,000.00	$      32,000.00	$         32,000.00	$          32,000.00
Profit After Tax		$          74,666.67	$      74,666.67	$         74,666.67	$          74,666.67
Add: Incremental Depreciation		$          18,333.33	$      18,333.33	$         18,333.33	$          18,333.33
Cash flow After Tax		$          93,000.00	$      93,000.00	$         93,000.00	$          93,000.00
Step 3: Terminal Flow
Salvage value of new asset after taxation					$       175,000.00
Add: Recapture on working capital on new assets					$          15,000.00
Less salvage value of old asset after taxation -terminal flow					$          25,000.00
Less Recapture of WC on old asset		$                          -	$                     -	$                         -	$                         -
Total Free Cash flow	$ (281,500.00)	$          93,000.00	$      93,000.00	$         93,000.00	$       258,000.00

Consolidation of Step 1 to Step 3

Year	CFAT	PVF @ 20%	DCF
0	$ (281,500.00)	1.000	$     (281,500.00)
1	$      93,000.00	0.833	$          77,500.00
2	$      93,000.00	0.694	$          64,583.33
3	$      93,000.00	0.579	$          53,819.44
4	$    258,000.00	0.482	$       124,421.30
Total			$          38,824.07

Present Value of Inflow =	$       320,324.07
Present Value of Outflow =	$       281,500.00
NPV = PVI - PVO		320324.07-281500
NPV =		$         38,824.07

Depreciaiton calculation of new machine
Year	Cost	Depreciation	Book Value	Method
1	$      435,000.00	65,000.00	$ 370,000.00	Staight Line
2	$      370,000.00	65,000.00	$ 305,000.00	Staight Line
3	$      305,000.00	65,000.00	$ 240,000.00	Staight Line
4	$      240,000.00	65,000.00	$ 175,000.00	Staight Line

Sales Value of new machine	175,000.00
Book Value	$ 175,000.00
Profit	-
Tax @ 30%	-
Sales Value of new machine after tax	175,000.00

Depreciaiton calculation of old machine
Year	Cost	Depreciation	Book Valuue	Method
1	$      305,000.00	46,666.67	$ 258,333.33	Staight Line
2	$      258,333.33	46,666.67	$ 211,666.67	Staight Line
3	$      211,666.67	46,666.67	$ 165,000.00	Staight Line
4	$      165,000.00	46,666.67	$ 118,333.33	Staight Line
5	$      118,333.33	46,666.67	$    71,666.67	Staight Line
6	$        71,666.67	46,666.67	$    25,000.00	Staight Line

Salvage value of old asset today	$ 150,000.00
Book value after 2 years	$ 211,666.67
Profit / Loss on sale	$ (61,666.67)
Tax @ 30%	$ (18,500.00)
Salvage value of old asset after tax	$ 168,500.00

Salvage value of o jeff jeffy Next > < Previous Related Solutions The TP Company is looking to replace an existing machine with a new, more efficient version.... The TP Company is looking to replace an existing machine with a new, more efficient version. TP feels the new will extend the production life by one year while increasing cash flows. The new machine will cost $150,000 today and have a 6 year production life.It will be depreciated as 5-year MARCS property with an estimated salvage value of $20,000 at the end of its production life. The project will also set aside $6,000 for working capital. The old machine... Highland industries is considering the purchase of a new computer system, ZZ, to replace the existing... Highland industries is considering the purchase of a new computer system, ZZ, to replace the existing system. The cost of the system is $1.4 million plus $105,000 to install. The old system was purchased 5 years ago and has a book value of $170,000. It can be sold today for $250,000. They will also need an additional $20,000 of working capital when the system is put in place. The new system will save Highland $410,000/year in warehousing costs over the... A company is considering replacing its existing computer systemwith a new computer system. The new... A company is considering replacing its existing computer system with a new computer system. The new system can offer considerable savings in computer processing and inventory management costs. Information about the existing system and the new system follow:Existing ComputerNew ComputerOriginal cost$10,000$15,000Annual operating cost$ 3,500$ 2,000Accumulated depreciation$ 6,000―Current salvage value of the existing system$ 4,000―Remaining life in 5 years5 yearsSalvage value in 5 years$ 0$ 0Annual depreciation$ 2,000$ 3,000Which of the following is an avoidable cost if a company gives up... The company is considering a new assembly line to replace the existing assembly line. The existing... The company is considering a new assembly line to replace the existing assembly line. The existing assembly line was installed 3 years ago at a cost of $90,000; it was being depreciated under the straight-line method. The existing assembly line is expected to have a usable life of 6 more years. The new assembly line costs $120,000; requires $9,000 in installation costs and $5,000 in training fees; it has a 6-year usable life and would be depreciated under the straight-line... Macon Company is considering a new assembly line to replace the existing assembly line. The existing... Macon Company is considering a new assembly line to replace the existing assembly line. The existing assembly line was installed 3 years ago at a cost of $90,000; it was being depreciated under the straight-line method. The existing assembly line is expected to have a usable life of 6 more years. The new assembly line costs $120,000; requires $9,000 in installation costs and $5,000 in training fees; it has a 6-year usable life and would be depreciated under the straight-line... Macon Company is considering a new assembly line to replace the existing assembly line. The existing... Macon Company is considering a new assembly line to replace the existing assembly line. The existing assembly line was installed 3 years ago at a cost of $90,000; it was being depreciated under the straight-line method. The existing assembly line is expected to have a usable life of 6 more years. The new assembly line costs $120,000; requires $9,000 in installation costs and $5,000 in training fees; it has a 6-year usable life and would be depreciated under the straight-line... Macon Company is considering a new assembly line to replace the existing assembly line. The existing... Macon Company is considering a new assembly line to replace the existing assembly line. The existing assembly line was installed 3 years ago at a cost of $90,000; it was being depreciated under the straight-line method. The existing assembly line is expected to have a usable life of 6 more years. The new assembly line costs $120,000; requires $9,000 in installation costs and $5,000 in training fees; it has a 6-year usable life and would be depreciated under the straight-line... Lincon Company is considering a new assembly line to replace the existing assembly line. The existing... Lincon Company is considering a new assembly line to replace the existing assembly line. The existing assembly line was installed 2 years ago at a cost of $105,000; it was being depreciated under the straight-line method. The existing assembly line is expected to have a usable life of 5 more years. The new assembly line costs $150,000; requires $5,000 in installation costs and $4,000 in training fees; it has a 5-year usable life and would be depreciated under the straight-line... Macon Company is considering a new assembly line to replace the existing assembly line. The existing... Macon Company is considering a new assembly line to replace the existing assembly line. The existing assembly line was installed 3 years ago at a cost of $90,000; it was being depreciated under the straight-line method. The existing assembly line is expected to have a usable life of 6 more years. The new assembly line costs $120,000; requires $9,000 in installation costs and $5,000 in training fees; it has a 6-year usable life and would be depreciated under the straight-line... Macon Company is considering a new assembly line to replace the existing assembly line. The existing... Macon Company is considering a new assembly line to replace the existing assembly line. The existing assembly line was installed 2 years ago at a cost of $90,000; it was being depreciated under the straight-line method. The existing assembly line is expected to have a usable life of 4 more years. The new assembly line costs $120,000; requires $8,000 in installation costs and $5,000 in training fees; it has a 4-year usable life and would be depreciated under the straight-line... ADVERTISEMENT Subjects Accounting Advanced Math Anatomy and Physiology Biology Chemistry Civil Engineering Computer Science Economics Electrical Engineering Finance History Math Mechanical Engineering Operations Management Physics Psychology Statistics and Probability Nursing Other ADVERTISEMENT Latest Questions A 10.0 mg sample of a nonvolatile organic compound is dissolved in 1.0 g of camphor,... Question text Susan hires a small construction organization to repair and renovate her hourse. The company... Compare and contrast modernization theory and dependency theory. Which do you think is more useful for... a) Write down the state equation of an ideal gas. This equation can be utilized to... What is the advantage of RRSP over TFSA? What is the advantage of TFSA over RRSP?... Please give a few examples and scenarios of the following: Succession: Continuing entrepreneurship and the next... Uses of security-market indexes – Please write a paper about the uses of security-market indexes. How... ADVERTISEMENT About @ 2020 WizEdu