Question: Question 6: ABC Co. is considering replacing an old computer with a new one. The old one was purchased 1 year ago for $600,000. It
Question 6: ABC Co. is considering replacing an old computer with a new one. The old one was purchased 1 year ago for $600,000. It is depreciated strait-line to zero over 6 years. It is expected to be worth $10,000 at the end of its 6-year life. If ABC sells it today, ABC should receive $300,000 for the computer. The new computer costs $750,000. It has a life of 5 years and will be depreciated strait-line to zero over its 5-year life. It is expected to be worthless at the end of its 5-year life. The new generator is expected to reduce the operating costs by $200,000 per year. There is no change in net working capital. The discount rate of this replacement project is 15%, and the tax rate is 40%.
| Year | 1 | 2 | 3 | 4 | 5 |
| Cost Savings |
|
|
|
|
|
| Depreciation |
|
|
|
|
|
| New |
|
|
|
|
|
| Old |
|
|
|
|
|
| Increm. Dep |
|
|
|
|
|
| EBIT |
|
|
|
|
|
| Taxes |
|
|
|
|
|
| NI |
|
|
|
|
|
Year 0
Cost of new computer =
After-tax cash flows of old computer sale =
Incremental net capital spending =
Years 1-4
Operating cash flow =
Year 5
Operating cash flow =
After-tax cash flows of old computer sale =
| Year | 0 | 1 | 2 | 3 | 4 | 5 |
| OCF |
|
|
|
|
|
|
| NCS |
|
|
|
|
|
|
| DNWC |
|
|
|
|
|
|
| CFFA |
|
|
|
|
|
|
NPV =
Step by Step Solution
There are 3 Steps involved in it
Get step-by-step solutions from verified subject matter experts
