ABC Inc. produces washing machines, dryers, and dishwashers. Because of increasing competition, ABC is considering investing in an automated

manufacturing system. Since competition is most keen for dishwashers, the production process for this line has been selected for initial evaluation. The automated system for the

dishwasher line would replace an existing system (purchased one year ago for $6 million). Although the existing system will be fully depreciated in nine years, it is expected to last another ten years. The automated system would also have a useful life of ten years.

The existing system is capable of producing 100,000 dishwashers per year. Sales and

production data using the existing system are provided by the Accounting Department:

Sales per year (units)

100,000

Selling price

$300

Costs per unit:

Direct materials

80

Direct labor

90

Variable overhead

20

Direct fixed overhead*

40

* All cash expenses with the exception of depreciation,

which is $6 per unit. The existing equipment is being

depreciated using the straight-line method with no

salvage value considered.

The automated system will cost $34 million to purchase, plus an estimated $20 million in software and implementation. If the automated equipment is purchased, the old equipment can be sold for $3 million.

The automated system will require fewer parts for production and will produce with less waste. Because of this, the direct materials cost per unit will be reduced by 25 percent. Automation will also require fewer support activities, and, as a consequence, variable overhead will be reduced by $4 per unit. Direct labor is reduced by 60 percent.

Other information:

if ABC keeps the old system, sales will drop by 20,000 units to 80,000 units per year. If the new system is purchased, sales will remain at 100,000 units per year.

the automated equipment could be sold for $4 million at the end of ten years. The software and implementation will have zero salvage value at any time after the implementation

the equipment of the old system would have no salvage value at the end of ten years.

the firm's cost of capital is 12 percent.

the tax rate is 40 percent.

the CCA rate for the new system is currently 35%. It will drop to 30% in the second year and then to 25% in years 3 and onwards.

the complete software and implementation costs are depreciated for tax purposes over 5 years on the straight-line basis. Assume that the half-rate rule does not apply.

the automated system will require an initial increase in working capital of $5,000,000 followed by another increase of $2,000,000 at the end of year 5.

the automated system cost of $54,000,000 will be depreciated on a straight line basis over 10 years

total direct fixed costs for the automated system will be $6,000,000 per year

Required -

Do you recommend that ABC purchase the automated system. SHOW DETAILED CALCULATIONS