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

Assignment Help
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
Klieman Company's perpetual preferred stock sells for $90 per share and pays a $7.50 annual dividend per share. If the company were to sell a new preferred issue, it would inc
Suppose a piece of land is available for purchase in a prime location to place a Verizon Wireless Store. If the store will be successful it will be worth $5 million in present
Respond to the following client statement: a prospective client comes into your office looking for investment advice. The client feels that s/he is appropriately diversified b
Suppose you owned a portfolio consisting of $250,000 of U.S. government bonds with a maturity date of 30 years. Would your portfolio be riskless? What if your portfolio consis
Mr. Fish wants to build a house in 8 years. He estimates that the total cost will be $150,000. If he can put aside $11,000 at the end of each year, what rate of return must he
What is the difference between the primary market for a bond and the secondary market?- Briefly explain why yields to maturity and bond prices move in opposite directions.
You were hired as a consultant to Keys Company, and you were provided with the following data: Target capital structure: 30% debt, 15% preferred, and 55% common equity. The af
At the end of five years, an account paying 6% interest, compounded continuously, shows a balance of $10,797.87. if only an initial deposit was made, what was the amount? What