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.

Johnson Co. is considering replacing an existing piece of equipment. The project involves the following:

	The new equipment will have a cost of $9,000,000, and it will be depreciated on a straight-line basis over a period of six years (years 16).
	The old machine is also being depreciated on a straight-line basis. It has a book value of $200,000 (at year 0) and four more years of depreciation left ($50,000 per year).
	The new equipment will have a salvage value of $0 at the end of the project's life (year 6). The old machine has a current salvage value (at year 0) of $300,000.
	Replacing the old machine will require an investment in net working capital (NWC) of $30,000 that will be recovered at the end of the project's life (year 6).
	The new machine is more efficient, so the firms incremental earnings before interest and taxes (EBIT) will increase by a total of $700,000 in each of the next six years (years 16). Hint: This value represents the difference between the revenues and operating costs (including depreciation expense) generated using the new equipment and that earned using the old equipment.
	The project's cost of capital is 13%.
	The company's annual tax rate is 35%.

Complete the following table and compute the incremental cash flows associated with the replacement of the old equipment with the new equipment.

	Year 0	Year 1	Year 2	Year 3	Year 4	Year 5	Year 6
Initial investment	9,000,000
EBIT		700,000	700,000	700,000	700,000	700,000	700,000
Taxes		245,000	245,000	245,000	245,000	245,000	245,000
+ Depreciation T		?	?	?	?	?	?
+ Salvage value	200,000
Tax on salvage	?
NWC	30,000
+ Recapture of NWC							30,000
Total free cash flow	?	?	?	?	?	?	?

The net present value (NPV) of this replacement project is:

*Please post formulas