Task: Replacement Project Analysis
If the Coat Fits Wear it:
The Innovative Sporting Goods Company (ISGC) was founded in 1975 tin Cambridge, MA. Its founder, Andy Pratt, a mechanical engineer, had developed a sound techniques of making baseball bats. Under the leadership, the company had gained national reputation. Recently, however, a new machine had been developed in the industry, which would allow manufacturers to coat the aluminum baseball bats with a special compound giving them a satin finish and making them more durable and powerful. The prototype had been presented to the respective regulatory authorities and had been approved. Upon Andy’s request, Douglas Adams, the head of the design group, had tested the new product and researched the relevant cost and production process issues that a machine replacement would entail.
Doug reported that besides the initial price tag of $350,000 for one of these machines, users would have to incur shipping, handling, and installation costs of $4500 and annual fixed operating cost of about $20,000 per machine. Currently, the company incurs fixed operating costs of $28,000 for it’s coating and finishing process. Initial marketing survey results indicated that the company would be able to increase sales of ins newly designed baseball bats by about 15% in the first year of introduction and thereafter at a rate of 5% per year compared with forecasted sales growth of 2% per year for the current type of baseball bats. During the most recent year, ISGC sole 220,000 baseball bats at an average price of $12.50 per unit. The newly designed bat was expected to sell for $13 per unit.
Material, labor, general and administrative costs were expected to remain constant at $10 per unit. The increased sales and production requirements would entail an increase in accounts receivables of $54,000, an increase in accounts payables of 30,000 , and an increase in inventory of $20,000. It was assumed that any increase in net working capital would be recovered at the end of the useful life of the machine, which was estimated to be 10 years. The existing machine was purchased 5 years ago for $225,000. The depreciation on the existing machine was being calculated using at 15-year straight-lin schedule with the assumption of no residual salvage value. The machine had a current market value of $100,000, and an expected market value of $10,000 after 10 more years of use. The new machine was expected to last for ten years – the same as the remaining life of the old machine. The new machine would qualify as a 5-year class life asset under MACRS depreciation rates (see Table 1) and was expected to have a market value of approximately $20,000 at the end of its economic life. ISGC’s marginal tax rate was 34% and its weighed average cost of capital was estimated at 15%. Part of the cost of replacing the existing machine would be financed by a bank loan that would require an annual interest expense of 10% on the outstanding balance.
Andy knows that the new technology is the way to go. However, being cautious and conservative by nature, he does not want to implement changes that would be financially detrimental to his company after all, he has worked too hard to let it all slip away by making lousy financial decisions. Andy has long believed in the age-old saying, “If the coat fits wear it.”
|
Depreciation Schedule
|
|
Modified Accelerated Cost Recovery System
|
|
Recovery Period Class
|
|
Year
|
3-Year
|
5-Year
|
7-Year
|
10-Year
|
|
1
|
33.0%
|
20.0%
|
14.3%
|
10.0%
|
|
2
|
45.0%
|
32.0%
|
24.5%
|
18.0%
|
|
3
|
15.0%
|
19.2%
|
17.5%
|
14.4%
|
|
4
|
7.0%
|
11.5%
|
12.5%
|
11.5%
|
|
5
|
0.0%
|
11.5%
|
8.9%
|
9.2%
|
|
6
|
0.0%
|
5.8%
|
8.9%
|
7.4%
|
|
7
|
0.0%
|
0.0%
|
8.9%
|
6.6%
|
|
8
|
0.0%
|
0.0%
|
4.5%
|
6.6%
|
|
9
|
0.0%
|
0.0%
|
0.0%
|
6.5%
|
|
10
|
0.0%
|
0.0%
|
0.0%
|
6.5%
|
|
11
|
0.0%
|
0.0%
|
0.0%
|
3.3%
|
|
Total
|
100%
|
100%
|
100%
|
100%
|
Required to do:
Question 1. What is the relevance of the terminal year cash flow? Which factors must be considered when estimating the terminal year cash flow?
Question 2. After looking at the data provided by Vic, You realize that the revenue and cost figures have not been adjusted for inflation. If inflation was expected to be at least 3% per year, what effect would this have on your analysis? Adjust the data and recalculate the relevant cash flows.
Question 3. What recommendation would you make to Vic regarding the replacement of the old coating machine? Explain.
Question 4. If the new machine has an economic life of 15 years while the current machine has a life of only 10 years, how would the capital budgeting analysis have to be adjusted? Please explain by performing the necessary calculations.