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
Mary buys cell-phone services from a company that charges $30 per month. For that $30 she is allowed 600 minutes of free calls and then pays 25 cents per minute for any calls
Consider a bond with a coupon rate of 8 percent that pays semi-annual interest and matures in 8 years. The market rate of return on bonds of this risk is currently 11 percent.
Both Bond Sam and Bond Dave have 8 percent coupons, make semiannual payments, and are priced at par value. Bond Sam has three years to maturity, whereas Bond Dave has 20 years
The Wei Corporation expects next year's net income to be $20 million. The firm's debt ratio is currently 50%. Wei has $15 million of profitable investment opportunities, and i
Past records indicate that the probability of online retail orders that turn out to be fraudulent is 0.08. Suppose that, on a given day, 20 online retail orders are placed. Wh
Jackson Corporation's bonds have 12 years remaining to maturity. Interest is paid annually, the bonds have a $1000 par value, and the coupon interest rate is 8%. The bonds hav
Many young professionals choose to invest using discount brokers. Give two reasons why you might follow their lead. Also, list two reasons why using a discount broker may not
Current Exchange Rates: 1.3 Canadian Dollars per US$ and US$1.5 per Euro. Current one-year Inflation Rates: 5% in Canada, 3% in US, and 6% in the Europe If interest parity hol