8. Replacement analysis Green Moose Industries is a company that produces Widgets, among several other products. Suppose that Green Moose Industries considers replacing its old machine used to make Widgets with a more efficient one, which would cost $1,800 and require $250 annually in operating costs except depreciation. After tax salvage value of the old machine is $600, while its annual operating costs except depreciation are $1,100. Assume that regardless of the age of the equipment, Green Moose Industries's sales revenues are fixed at $3,500 and depreciation on the old machine is $600. Assume also that the tax rate is 40% and the project's risk-adjusted cost of capital, t, is the same as welighted average cost of capital (WACC) and equals 10% Based on the data, net cash flows (NCFS) before replacement are $1,060 and they are constant over four years Although Green Moose Industries's NCEs 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 2 Year 3 Year 4 Year 1 33.33% Depreciation rates 44.45% 14.81% 74191 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 1 Year 2 Year 3 Year 4 Year o $1,800 5600 New machine cost After-tax salvage value,old machine Sales revenues Operating costs except depreciation Operating income $3,500 $3,500 $3,500 $3,500 $250 5250 $250 $250 52.450 $2.983 $3,117 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 o Year 1 Year 2 Year 3 Year 4 $1,800 $600 $3,500 $3,500 $3,500 $3,500 $250 $250 $250 New machine cost After-tax salvage value, old machine Sales revenues Operating costs except depreciation Operating income After tax operating income Net cash flows after replacement (adding back depreciation) Incremental Cash Flows $250 $2,450 $ $2,983 $ $1.470 $1,790 $3,117 $1,870 $2,003 $323 $ $2,270 $590 $1,790 $327 -1,200 $ 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 utea financial calculator for this task NPV IRR MIRR Evaluation Based on the evaluation, replacing the old equipment appears to be a decision because
