+1-415-670-9189
info@expertsmind.com
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  















Depreciation:










Year 1 Year 2 Year 3 Year 4


New

       


Old

       


Change

       












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
 
Minimize


Ask Question & Get Answers from Experts
Browse some more (Financial Management) Materials
Suppose I invest a lump amount of $5121.00 with a promised nominal rate of 5.78% per year. If interest compounds quarterly (4 times per year), what is the expected future valu
A company sells 157,441 units per year. Fixed costs per order are $125 and carrying cost is $28 per unit per year. If management uses an EOQ model, how many orders will it pla
The premium on a call option on the market index with an exercise price of $50 is $1.30 when originally purchased. After 3 months the position is closed and the index spot pri
Use put-call parity to calculate the price of a European put option to sell one Canadian dollar for US $0.95 in nine months. -  What is the price of a call option to buy US
Assume that the real risk-free rate , is 4 percent, and that inflation is expected to be 9% in Year 1, 6% in Year 2, and 4% thereafter. Assume also that all Treasury bonds are
What is the projected prepayment amount in month 12? What the total interest received by the issuer in month 12? If instead the WAM of loans at issuance was 178 months (i.e. t
What is the business reason for China Noah's potential currency exposure? Does the company really need to subject itself to substantial exchange rate risk? Is the risk "materi
A U.S. importer makes a purchase from a German firm in the amount of 21,000 euros. At the current spot rate of 0.75 Euros per dollar, how much is this purchase in U.S. dollars