Question
REPLACEMENT ANALYSIS The Bigbee Bottling Company is contemplating the replacement of one of its bottling machines...
REPLACEMENT ANALYSIS The Bigbee Bottling Company is contemplating the replacement of one of its bottling machines with a newer and more efficient one. The old machine has a book value of $650,000 and a remaining useful life of 5 years. The firm does not expect to realize any return from scrapping the old machine in 5 years, but it can sell it now to another firm in the industry for $265,000. The old machine is being depreciated by $130,000 per year, using the straight-line method. The new machine has a purchase price of $1,175,000, an estimated useful life and MACRS class life of 5 years, and an estimated salvage value of $160,000. The applicable depreciation rates are 20%, 32%, 19%, 12%, 11%, and 6%. It is expected to economize on electric power usage, labor, and repair costs, as well as to reduce the number of defective bottles. In total, an annual savings of $240,000 will be realized if the new machine is installed. The company's marginal tax rate is 35%, and it has a 12% WACC. a. What initial cash outlay is required for the new machine? Round your answer to the nearest dollar. Negative amount should be indicated by a minus sign. b. Calculate the annual depreciation allowances for both machines and compute the change in the annual depreciation expense if the replacement is made. Round your answers to the nearest dollar. Year Depreciation Depreciation Change in Allowance, New Allowance, Old Depreciation 1 $ c. What are the incremental net cash flows in Years 1 through 5? Round your answers to the nearest dollar. Year 1 Year 2 Year 3 Year 4 Year 5
d. Should the firm purchase the new machine? -Select- Support your answer. The input in the box below will not be graded, but may be reviewed and considered by your instructor. e. In general, how would each of the following factors affect the investment decision, and how should each be treated? 1. The expected life of the existing machine decreases. The input in the box below will not be graded, but may be reviewed and considered by your instructor. 2. The WACC is not constant, but is increasing as Bigbee adds more projects into its capital budget for the year. The input in the box below will not be graded, but may be reviewed and considered by your instructor.
Answers
SEE THE IMAGE. ANY DOUBTS, FEEL FREE TO ASK. THUMBS UP PLEASE
e 1. * 9W ? vu 07:41 ENG 21-03-207022 10 P iQ IR IS IT JU _A 130000 650000 265000 385000 134750 35% tax IR347 x fe IKILIM IN 334 BIGBEE 335 note depreciation per year on old machine 336 book value = 337 sale price = 338 Loss on sale = 339 tax saving on loss on sale = 340 341 cost of new machine 342 less sale value of old machine 343 less tax saving on sale of old machine 344 add working capital 345 346 347 a intial cash flow at year 0 348 349 b year depreciation cost = 1175000 350 rates depreciation ($) 1175000 265000 134750 775250 -775250 old machine depreciation 351 352 353 354 355 356 357 20.00% 32.00% 19.00% 12.00% 11.00% 235000 376000 223250 141000 129250 change in depreciation A-B 130000 105000 130000 246000 130000 93250 130000 11000 130000 -750 RATIO PIPBP ARR invest, EAA REPLACEMENTS IRRnpvbeta HPR GMAM EAC MACRS RELEVANT Mi-np-ir NPV BETA LEVERED REPLACEMENT BONC... IL1 2 e . * 9 w x ? LO * 07:43 ENG 21-03-202022 15363 JU _ 24000 365 366 367 368 369 IKILIMIN 10 L IP IQ IR IS IT 359 TOTAL INCREASE IN EARNINGS = 240000 360 incremental net cash flows 361 year EARNINGS(1-t) + change in depreciation*(t) 362 1 240000*(1-0.35) + 105000*(0.35) 192750 363 2 240000*(1-0.35) + 246000*0.35) 242100 364 3 240000*(1-0.35) + 93250*(0.35) 188638 4 240000*(1-0.35) + 11000*(0.35) 159850 5 240000*(1-0.35) -750*(0.35) + after tax salvage 284413 (see note] calcualtion of NPV year cash flow (A) pv factor @ 12% (B) pv of cfat (A*B) NOTE 370 0 -775250 -775250 BOOK VALUE OF NEW MACHINE 70500 1 192750.00 0.8929 172098.21 1175000 X 6% 242100.00 0.7972 193000.64 SALVAGE VALUE 160000 3 188637.50 0.7118 134268.45 PROFIT ON SALE 89500 374 4 159850.00 0.6355 101587.56 TAX ON PROFIT ON SALE 35% 31325 375 5 284412.50 0.5674 161383.29 AFTER TAX SALVAGE VALUE 128675 376 NPV -12912 (160000 - 31325] 377 378 d AS NPV IS NEGATIVE, REPLACEMENT SHOULD NOT BE DONE 379 NEW MACHINE SHOULD NOT BE PURCHASED 380 e 381 1 IF THE EXPECTED LIFE DECREASES, THEN LESS CASHFLOWS WILL BE AVAILABLE AND SO NPV WILL DECREASE 382 2 IF WACC INCREASES, THEN ALSO NPV WILL DECREASE RATIO PI PBP ARR invest, EAA REPLACEMENTS IRRnpvbeta HPR GMAM EAC MACRS RELEVANT Mi-np-ir NPV BETA LEVERED REPLACEMENT BONC ...
Similar Solved Questions
1 answers
I need a detailed answer please 9) (7 points) Let f(x)=x°-5x+4. Find all values of c...
I need a detailed answer please 9) (7 points) Let f(x)=x°-5x+4. Find all values of c in the interval [ - 2, 3) that satisfy the conclusion of the Mean Value Theorem....
1 answers
Correctly answer each part of question 8 Analysts and investors often use return on equity (ROE)to...
Correctly answer each part of question 8 Analysts and investors often use return on equity (ROE)to compare profitability of a company with other firms in the industry. ROE is considered a very important measure, and managers strive to make the company's ROE numbers look good. If a firm takes ...
1 answers
Indicate if the following statement is true or false and then provide a justification for your...
Indicate if the following statement is true or false and then provide a justification for your answer: A motor neuron and all the muscle cells that it stimulates are referred to as a motor end plate. T/F + Justification...
1 answers
In a cylinder of an automobile engine, immediately after combustion the gas is confined to a...
In a cylinder of an automobile engine, immediately after combustion the gas is confined to a volume of 46.0 cm3 and has an initial pressure of 3.10 106 Pa. The piston moves outward to a final volume of 300 cm3, and the gas expands without energy transfer by heat. (Assume the gas in the engine is dia...
1 answers
Question 4(25 marks) Find the critical points of following function, then determine whether they are relative...
Question 4(25 marks) Find the critical points of following function, then determine whether they are relative maximum, relative minimum or saddle points i. f(x,y) 3x2-2xyy2- 8y [Smarks] [5marks] [5marks] iii. f(x,y)--2x + 4y-x2-4y2 + 9 b) Find the divergence and curl of the following vector fields i...
1 answers
In a paragraph or two, please respond to the following in your own words: As your...
In a paragraph or two, please respond to the following in your own words: As your textbook indicates, many states have laws that ascribe liability to principals for the actions of their agents. For example, if an employee commits a tort or a crime, it's possible that the employee's employer ...
1 answers
1. The script requires 3 filenames as arguments, e.g., ./script1 file1 file2 file3. Which files are input...
1. The script requires 3 filenames as arguments, e.g., ./script1 file1 file2 file3. Which files are input files and which are output files? 2. Inside the while-loop, why does variable “$line” have to be enclosed by double quotes? $cat script1 #!/bin/bash exec 3<$1 exec 4<...
1 answers
Since the recession of 2007, the U.S. Federal Reserve has increased bank reserves and brought the...
Since the recession of 2007, the U.S. Federal Reserve has increased bank reserves and brought the federal funds rate (interest rate charged by banks on interbank loans) down to 1.25 %. Did this policy save U. S. from another Great Depression?...
1 answers
Peer Leader: 1. How do subshells designated s, p, d, and differ from one another? 2....
Peer Leader: 1. How do subshells designated s, p, d, and differ from one another? 2. What is the electron configuration of a neutral selenium atom in the ground state? How would electron configurations for Se and Se differ from this? 3. Neutral atoms of what elements would be isoelectronic with Se?&...
1 answers
8 α = (д 1 9 2 5 3 4 5 10 3 6 7 86...
8 α = (д 1 9 2 5 3 4 5 10 3 6 7 86 9 10 2 7 10) 1 4 1 в = (1, 2 3 3 5 4 8 5 2 6 9 7 7 8 4 9 6 10 1 10) 10 8 ү 1 3 2 7 3 9 4 5 1 5 6 7 8 2 9 4 19) 10 1 ө ( 42 2 4 5 4 6 5 2 6 7 8 9 10 7 1 9 8 10 10) Using the above permutations, a) find y3. fill in the last row of the pe...
1 answers
Two charges q1 = 2.0 C and q2 = -2.0 C are located 1.0 m apart....
Two charges q1 = 2.0 C and q2 = -2.0 C are located 1.0 m apart. What is the electric field exactly midway between them? a) 14.4 X 104 N/C to the right b) 14.4 X 104 N/C to the left c) 7.2 X 104 N/C to the right d) 7.7X 104 N/C to the left What is the acceleration a proton placed at t...
1 answers
6. The game of FreeCell begins by dealing all of the cards from a standard deck...
6. The game of FreeCell begins by dealing all of the cards from a standard deck into eight columns of cards. Four of these columns contain seven cards and four of these columns contain six cards. The order that the cards fall within a column matters, but the order of the columns does not matter. How...
1 answers
The rods AB and CD are made of steel having a failure tensile stress of O...
The rods AB and CD are made of steel having a failure tensile stress of O fail = 510 MPa. Using a factor of safety of F.S. = 1.75 for tension, determine their smallest diameter so that they can support the load shown. The beam is assumed to be pin connected at A and C. В. D 6 kN 5 kN 4 kN A C ...
1 answers
Sodium hydroxide can be produced by electrolysis of NaCl solution 2NaCl(aq) + 2 H2O(l) à 2...
Sodium hydroxide can be produced by electrolysis of NaCl solution 2NaCl(aq) + 2 H2O(l) à 2 NaOH(aq) + H2(g) + Cl2(g) A 100 g of 20 % aque...
1 answers
You use an escape sequence to a. indicate the beginning of a comment b. append a...
You use an escape sequence to a. indicate the beginning of a comment b. append a string expression to a string variable c. include a special character in a string d. indicate the beginning of a literal string...
1 answers
Compare the conjugate bases of these three acids. Acid 1: hypochlorous acid .HCIO Acid 2: hydrosulfuric...
Compare the conjugate bases of these three acids. Acid 1: hypochlorous acid .HCIO Acid 2: hydrosulfuric acid, H2S Acid 3: sulfurous acid, H2SO3 What is the formula for the weakest conjugate base ?...
1 answers
Which of the following events can shift the level of demand (demand is the relationship between...
which of the following events can shift the level of demand (demand is the relationship between price and quantity demanded)? a. price of the good changes b. supply increases or decreases c. population grows in a particular market area...
1 answers
Winter Designs was organized on January 1, 2014, by Katie Brownsey. Winter Designs records all prepaid...
Winter Designs was organized on January 1, 2014, by Katie Brownsey. Winter Designs records all prepaid costs as expenses and revenue received in advance as revenue. At the end of the first year of operations, the trial balance had the following accounts: WINTER DESIGNS Trial Balance December 31, 201...