You are considering replacing a current machine with a new machine that has an 8-year life. The purchase price of the new machine is $885,000 and transportation/installation expenses will be $100,000. This new machine falls into the 5-year MACRS classification for depreciation purposes. At the end of that 8-year life of the new machine, you expect it to have a market value of $260,000.

The current equipment has been in use for 7 years and has an expected remaining life of 8 years. Seven years ago, you purchased the equipment for a total of $485,000. You are depreciating this current equipment on a straight-line basis to an expected $110,000 salvage value for accounting purposes. You estimate the market value of the equipment to be $264,000 currently and $127,000 at the end of 8 years.

You estimate that inventories will increase by $78,000 and accounts payable will increase by $65,000 with the purchase of the new equipment. If you continue to operate the old machine, you estimate that you can produce and sell 124,000 units per year at a selling price of $6 per unit. Variable costs associated with running the old machine are $1.93 per unit, and fixed costs associated with the old machine are $118,500 annually. If you switch to the new machine, you anticipate that you can produce and sell 142,500 units at a selling price of $8 per unit. Variable costs associated with running the new machine are estimated to be $2.75 per unit, while estimated fixed costs are $150,425 annually.

Depreciation for Tax Purposes: Modified Accelerated Cost Recovery System (MACRS)

Ownership Year	5-year
1	20%
2	32%
3	19%
4	11.5%
5	11.5%
6	6%

Your firm is financed with debt and common equity. Debt is comprised of a single issue of 2,000 bonds that are currently trading at a price of $885 each. The bonds were issued exactly two years ago today, each with a par value of $1,000, a coupon rate of 4%, and total maturity of 30 years. Interest coupons are paid on a semi-annual basis. For common equity, there are currently 123,000 shares outstanding, trading at a price of $41.50 each. Dividends are paid on an annual basis, and the last dividend paid was $1.70 per share. Dividends are expected to grow at a rate of 4% for the foreseeable future. You have chosen to use an historical market risk premium estimate of 6%. It is your firms policy to use the current yield of 1.09% on 5-year T-bonds as your proxy for the nominal risk-free rate of return. Finally, you believe the estimated levered equity beta of your firm is 1.82.

You determine that the current market value of your firms capital structure approximates the target capital structure and that the risk of the project under consideration is comparable to the overall risk level of the firms existing asset mix. In addition, if there is more than one way to estimate a variable, it is your firms policy to use the average of the estimations.

Assume that your firms marginal tax rate is 20%.

1.Estimate the weighted average cost of capital (WACC) for analyzing the decision to replace the old piece of equipment with the new one under consideration.

2.Should you replace the old piece of equipment with the new one under consideration? Substantiate your answer using NPV, IRR, and MIRR.

Suppose there is an alternative replacement machine that could do the same job as the replacement machine under your consideration in the Base Case. This alternative choice analysis offers the following projected incremental cash flows relative to the machine currently in place:

Year	Estimated Cash Flow
0	$(380,000)
1	$173,200
2	$138,650
3	$(230,000)
4	$197,500
5	$211,420
6	$220,790
7	$206,635
8	$198,554

3. Compute the NPV, IRR, and MIRR for this alternative replacement machine. Would this choice affect the decision you made in Question 2? Why or why not?