BuyFindarrow_forward

Fundamentals of Financial Manageme...

9th Edition
Eugene F. Brigham + 1 other
ISBN: 9781305635937

Solutions

Chapter
Section
BuyFindarrow_forward

Fundamentals of Financial Manageme...

9th Edition
Eugene F. Brigham + 1 other
ISBN: 9781305635937
Textbook Problem
867 views

REPLACEMENT ANALYSIS 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 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 11%. Should it replace the old machine?

Summary Introduction

To identify: Whether a company should replace the old machine or not.

Introduction:

Replacement Analysis:

The analysis of the replacement of assets of the company is the replacement analysis. To reduce the cost of the company management takes the decision to replace the existing asset. The incremental cash flow is calculated while taking replacement decision.

Net Present Value (NPV):

NPV is the technique of capital budgeting. To select the project or not is dependent on the NPV of the project. If the project has positive NPV than accept the project if the NPV is negative than reject the project.

Explanation

Given information:

For old machine

The current machine purchased 2 years ago

Depreciation is as per straight-line method.

Remaining life is 6 years.

The book value of the machine is $2,100

The market value of the old machine is $2,500.

Annual depreciation expense is $350 per year

For new machine

Life of machine is 6 years.

Earn $9000 after-tax cash flow every year.

Cost of the new machine is $8,000.

The economic life of the new machine is 10years.

Salvage value is $800.

Based on MACRS depreciation rates are 20%, 32%, 19%, 12%, 11% and 6%.

By this replacement, sales are raised by $1,000 per year.

Operating expense declined by $1,500 per year.

Inventory increases by $2,000.

Accounts payable increased by $500.

Weighted average cost of capital (WACC) is 11%.

The tax rate is 40%.

Year

(A)

Annual Cash flows

($)

(B)

Present value factor at 11%

(C)

Present value

($)

(B)×(C)

0(7,160)1(7,160)
12,0000.9009011801.802
22,3840.8116221934.908
31,9680.7311911438.985
41,7440.6587311148.827
51,7120.5934511015.989
6 (1,552+1,480)=3,032 0.5346411621.031
NPV1801.541

Table (1)

Working notes:

Calculate the amount of initial investment,

Particulars

Amount

($)

Cost of new machine8,000
Less: sale of the old machine2,500
Add: tax paid on the sale of the old machine [(2,5002,100)×40%] 160
Add: change in net working capital1,500
Total initial cash flow7,160

Table (2)

Calculation of depreciation tax shield,

Still sussing out bartleby?

Check out a sample textbook solution.

See a sample solution

The Solution to Your Study Problems

Bartleby provides explanations to thousands of textbook problems written by our experts, many with advanced degrees!

Get Started

Additional Business Solutions

Find more solutions based on key concepts

Show solutions add

What four financial statements are contained in most annual reports?

Fundamentals Of Financial Management, Concise Edition (mindtap Course List)

How is total interest for long-term debt calculated?

Cornerstones of Financial Accounting

Define depreciation as it relates to a van you bought for your business.

College Accounting (Book Only): A Career Approach

Why is the NFV of a relatively long-term project (one for which a high percentage of its cash flows occurs in t...

Fundamentals of Financial Management, Concise Edition (with Thomson ONE - Business School Edition, 1 term (6 months) Printed Access Card) (MindTap Course List)