Replacement analysis
Course:- Financial Management
Reference No.:- EM13216

Assignment Help
Expertsmind Rated 4.9 / 5 based on 47215 reviews.
Review Site
Assignment Help >> Financial Management

The Dauten Toy Corporation currently uses an injection molding machine that was purchased 2 years ago.  This machine is being depreciated on a straight-line basis, and it has 6 years of remaining life.  Its current book value is $2,100, and it can be sold for $2,500 at this time. Thus, the annual depreciation expense is $2,100/6 = $350 per year.  If the old machine is not replaced, it can be sold for $500 at the end of its useful  life.

 Dauten is offered a replacement machine which has a cost of $8,000, an estimated useful life of 6 years, and an estimated salvage value of $800. This machine falls into the MACRS 5-year class so the applicable depreciation rates are 20%, 32%, 19%, 12%, 11%, and 6%. the replacement machine would permit an output expansion, so sales would rise by $1,000 per  year; even so, the new machine's much greater efficiency would cause operating expenses to decline by $1,500 per year. the new machine would require that inventories be increased by $2,000, but accounts payable would simultaneously increase by $500. Dauten's marginal federal-plus-state tax rate is 40%, and its WACC is 15%. Should it replace the old machine?

Here we have the calculation to find the solution.

Net cash flow at t = 0:

Purchase price

Sale of old machine

Tax on sale of old machine  

Change in net working capital  

Total investment

Annual cash inflows:

Sales increase

Cost decrease

Pre-tax revenue increase  

Tax benefit

After-tax revenue increase  


Year 1 Year 2 Year 3 Year 4







Depreciation tax savings        

Calculate NPV:

Year 0 Year 1 Year 2 Year 3 Year 4 Year 5 Year 6
Net investment
After-tax revenue increase              
Depreciation tax savings              
Working capital recovery              
Salvage value of new machine              
Tax on salvage value              
Opportunity cost of old machine              
Project cash flows

NPV =   

Replace old machine (Yes/No)?  

Put your comment

Ask Question & Get Answers from Experts
Browse some more (Financial Management) Materials
Consider the following limit-order book for a share of stock. The last trade in the stock occurred at a price of $55. Limit Buy Orders Limit Sell Orders Price Shares Price Sha
Rocky Sales, Inc., has current sales of $1,170,994 and net income of $187,359. It also has a debt ratio of 43 percent and a dividend payout ratio of 56 percent. The company’s
Wilber Corporation is considering replacing a machine. The replacement will cut operating expenses by $24,000 per year for each of the 5 years the machine is expected to last.
Callaghan Motors' bonds have 10 years remaining to maturity. The coupon rate is 8% and the bonds have a yield to maturity of 9%. What is the current market price of the bonds?
Critically reflect on the importance of present and future values. What factors must be considered when calculating present and future values? What other qualitative factors p
DW Co. stock has an annual return mean and standard deviation of 8 percent and 31 percent, respectively. What is the smallest expected loss in the coming year with a probabili
Mining Materials, Inc. has a market-to-book ratio of 1.6, net income of $180,000, a book value per share of $52.50, and 120,000 shares of stock outstanding. What is the price-
The current spot rate between Euros and dollars is €1.25/$. You believe that the euro will depreciate relative to the dollar over the next six months and you'd like to use the