Question

The Everly Equipment Company's flange-lipping machine was purchased 5 years ago for $70,000. It had an expected life of 10 years when it was bought and its remaining depreciation is $7,000 per year for each year of its remaining life. As older flange-lippers are robust and useful machines, this one can be sold for $20,000 at the end of its useful life. A new high-efficiency digital-controlled flange-lipper can be purchased for $140,000, including installation costs. During its 5-year life, it will reduce cash operating expenses by $45,000 per year, although it will not affect sales. At the end of its useful life, the high-efficiency machine is estimated to be worthless. MACRS depreciation will be used, and the machine will be depreciated over its 3-year class life rather than its 5-year economic life, so the applicable depreciation rates are 33.33%, 44.45%, 14.81%, and 7.41%. The old machine can be sold today for $55,000. The firm's tax rate is 25%, and the appropriate cost of capital is 13%. a. If the new flange-lipper is purchased, what is the amount of the initial cash flow at Year O? Round your answer to the nearest dollar. Cash outflow, if any, should be indicated by a minus sign. b. What are the incremental net cash flows that will occur at the end of Years 1 through 5? Do not round intermediate calculations. Round your answers to the nearest dollar. Cash outflows, if any, should be indicated by a minus sign. CF1 c. What is the NPV of this project? Do not round intermediate calculations. Round your answer to the nearest whole dollar. Negative value, if any, should be indicated by a minus sign. Should Everly replace the flange-lipper? -Select-

Answer 1

a)

New machine cost 140,000 Less: Asset cost $ 70,000 $ =70000*5/10 Less: Depreciatioon charged 35,000 WDV of machine at the time of sale $ 35,000 $ Sale value of machine 55,000 Profit on sale $ 20,000 $ Less: Tax on sale@ 35% 7,000 Net cash flows from sale $ 48,000 Initial cash flow at Y 0$92,000

b) & c)

Depreciation New Depreciation Old Change $7,000 $39,662 $7,000 $55,230 $7,000 $13,734 $7,000 $3,374 $7,000 -$7,000 Year Dep. % Base 33.33% $140,000 44.45% $140,000 14.81% $140,000 7.41% $140,000 $46,662 $62,230 $20,734 $10,374 1 2 3 4 5

Cash flow Year (92,000.00) 43,665.5039662*0.25+45000 * 0.75 1 2$ 47,557.50 55230*0.25+45000*0.75 3 37,183.50 13734*0.25+45000*0.75 S 34,593.503374*0.25+45000*0.75 5 $32,000.007000*0.25+45000* 0.75 NPV $48,241.72 -NPV(13%,K21:K25)+K20

*Please rate thumbs up