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















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
How can the following affect the capital budgeting decisions of multinational companies: What examples can you provide from your reading of business periodicals to support you
Evaluate the performance of a company using various financial analytical tools and analyse different patterns of cost behaviour and apply cost-volume-profit analysis to bus
Bubba's Steakhouse has budgeted the following costs for a month in which 1,600 steak dinners will be produced and sold: Materials, $4,080; hourly labor (variable), $5,200; ren
Coca-Cola is a memorable soft drink industry. What are some options that the CEO can do to change marketing, product, and expenses (more accounting and financial terms). Descr
Alex Karez has taken out a loan of $180,000 with an annual rate of 11% compounded monthly to pay off hospital bills from his wife Izzy's illness. If the most Alex can afford t
Synovec Co. is growing quickly. Dividends are expected to grow at a rate of 22 percent for the next three years, with the growth rate falling off to a constant 6 percent there
Lannister Manufacturing has a target debt−equity ratio of .45. Its cost of equity is 13 percent, and its cost of debt is 7 percent. If the tax rate is 34 percent, what is the
Antiques ‘R’ Us is a mature manufacturing firm. The company just paid a dividend of $11.70, but management expects to reduce the payout by 4.5 percent per year, indefinitely.