The new piece of equipment will have a cost of $600,000, and it will be depreciated on a straight line basis over a period of five years (years 15) 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 $60,000 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 earnings before interest and taxes (EBIT) will increase by a total of $400,000 in each of the next five years (years 15) (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 13 The company's annual tax rate is 40 Complete the following table and compute the incremental cash flows associated with the replacement of the old equipment with the new equipment Year o Year 1 Year 2 Year 3 Year 4 Year 5 Initial investment $600,000 EBIT $400,000 $400,000 $400,000 $400,000 $400,000 Less Taxes 160,000 160,000 160,000 160,000 Plus New depreciation Less Old depreciation Plus Salvage value 300,000 Less Tax on salvage 120,000 Less NWC Plus Recapture of NWC Total Net Cash Flow $360,000 The net present value (NPV) of this replacement project is Complete the following table and compute the incremental cash flows associated with the replacement of the old equipment with the new equipment Year o Year 1 Year 2 Year 3 Year 4 Year 5 Initial investment $600,000 EBIT $400,000 $400,000 $400,000 $400,000 $400,000 Less Taxes 160,000 160,000 160,000 160,000 Plus New depreciation Less Old depreciation Plus Salvage value 300,000 Less Tax on salvage 120,000 Less NWC Plus Recapture of NWC Total Net Cash Flow $360,000 The net present value (NPV) of this replacement project is

The Answer is in the image, click to view ...

Answered step by step

Verified Expert Solution

Link Copied!

Question

1 Approved Answer

Posted on Jul 13, 2024

The new piece of equipment will have a cost of $600,000, and it will be depreciated on a straight-line basis over a period of five

	The new piece of equipment will have a cost of $600,000, and it will be depreciated on a straight-line basis over a period of five years (years 15).
	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 $60,000 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 earnings before interest and taxes (EBIT) will increase by a total of $400,000 in each of the next five years (years 15). (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 13%.
	The company's annual tax rate is 40%.

Complete the following table and compute the incremental cash flows associated with the replacement of the old equipment with the new equipment. Year o Year 1 Year 2 Year 3 Year 4 Year 5 Initial investment $600,000 EBIT $400,000 $400,000 $400,000 $400,000 $400,000 Less: Taxes 160,000 160,000 160,000 160,000 Plus: New depreciation Less: Old depreciation Plus: Salvage value 300,000 Less: Tax on salvage 120,000 Less: NWC Plus: Recapture of NWC Total Net Cash Flow $360,000 The net present value (NPV) of this replacement project is Complete the following table and compute the incremental cash flows associated with the replacement of the old equipment with the new equipment. Year o Year 1 Year 2 Year 3 Year 4 Year 5 Initial investment $600,000 EBIT $400,000 $400,000 $400,000 $400,000 $400,000 Less: Taxes 160,000 160,000 160,000 160,000 Plus: New depreciation Less: Old depreciation Plus: Salvage value 300,000 Less: Tax on salvage 120,000 Less: NWC Plus: Recapture of NWC Total Net Cash Flow $360,000 The net present value (NPV) of this replacement project is