Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Consider the case of LoRusso Company: The managers of LoRusso Company are considering replacing an existing piece of equipment, and have collected the following
Consider the case of LoRusso Company: The managers of LoRusso Company are considering replacing an existing piece of equipment, and have collected the following information: The new piece of equipment will have a cost of $2,400,000, and it will be depreciated on a straight-line basis over a period of five years. The old machine is also being depreciated on a straight-line basis. It has a book value of $200,000 (at year 0) and three 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 5). 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 5). The new machine is more efficient, so the incremental increase in operating income before taxes will increase by a total of $400,000 in each of the next five years (years 1-5). (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 required rate of return is 9%. The company's annual tax rate is 30%. Complete the following table and compute the incremental cash flows associated with the replacement of the old equipment with the new equipment. Initial Investment Oper ..inc. before tax Taxes New depreciation Old depreciation Net salvage value Net working capital Return of net working capital Total net cash flow Year 0 Year 1 Year 2 Year 3 Year 4 Year 5 The net present value (NPV) of this replacement project is $760,000 $400,000
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started