Replacement analysis

Assignment Help Financial Management
Reference no: EM13216

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)?  





Reference no: EM13216

Questions Cloud

IMPACT OF MOBILE PHONE : The purpose of this assignment is to develop the learners' ability to organize information and write a good report.
Business finance task - capital budgeting : Your company is considering using the payback period for capital-budgeting. Discuss the advantages and disadvantages of this technique.
Commanding heights project : The purpose of this project is to promote better understanding of globalization, world trade and economic development, including the forces, values, events etc.
Ict governance : ICT is defined as the term of Information and communication technologies, it is diverse set of technical tools and resources used by the government agencies to communicate and produce, circulate, store, and manage all information.
Replacement analysis : This document show the Replacement Analysis of modling machine. Is replacement give profit to company or not?
Characterization technology for nanomaterials : Calculate the reciprocal lattice of the body-centred cubic and Show that the reciprocal of the face-centred cubic (fcc) structure is itself a bcc structure.
Regression modeling : Developing a regression model with Sample Regression Model
Linear demand function : Demand estimation and forecasting and income elasticity of demand
Information technology and the changing fabric : Illustrations of concepts from organizational structure, organizational power and politics and organizational culture.

Reviews

Write a Review

 

Financial Management Questions & Answers

  Foreign company acquisition

Acquisition by a foreign company and the effects of that decision and the results of foreign exchange in Euro and the exchange rate differences.

  Method for estimating a venture''s value

Evaluate venture's present value, cash and surplus cash and basic venture capital.

  Financial management for profit and non profit organizations

In this essay, we are going to discuss the issues of financial management in a non-profit organisation.

Free Assignment Quote

Assured A++ Grade

Get guaranteed satisfaction & time on delivery in every assignment order you paid with us! We ensure premium quality solution document along with free turntin report!

All rights reserved! Copyrights ©2019-2020 ExpertsMind IT Educational Pvt Ltd