Question

In: Accounting

The Dauten Toy Corporation uses an injection molding machine that was purchased prior to the new...

The Dauten Toy Corporation uses an injection molding machine that was purchased prior to the new tax legislation. 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. The replacement machine is eligible for 100% bonus depreciation at the time of purchase. 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 $2,500, but accounts payable would simultaneously increase by $800. Dauten's marginal federal-plus-state tax rate is 25%, and its WACC is 11%.

What is the NPV of the incremental cash flow stream? Negative value, if any, should be indicated by a minus sign. Round your answer to the nearest cent.
$  

Solutions

Expert Solution

ANSWER

Time line 0 1 2 3 4 5 6
Proceeds from sale of existing asset =selling price* ( 1 -tax rate) 1950
Tax shield on existing asset book value =Book value * tax rate 525
Cost of new machine -8000
Initial working capital 1700
=Initial Investment outlay -3825
100.00%
Savings 2500 2500 2500 2500 2500 2500
-Depreciation -8000 0 0 0 0 0 0 =Salvage Value
=Pretax cash flows -5500 2500 2500 2500 2500 2500
-taxes =(Pretax cash flows)*(1-tax) -4125 1875 1875 1875 1875 1875
+Depreciation 8000 0 0 0 0 0
=after tax operating cash flow 3875 1875 1875 1875 1875 1875
reversal of working capital -1700
+Proceeds from sale of equipment after tax =selling price* ( 1 -tax rate) 600
+Tax shield on salvage book value =Salvage value * tax rate 0
=Terminal year after tax cash flows -1100
Total Cash flow for the period -3825 3875 1875 1875 1875 1875 775
Discount factor= (1+discount rate)^corresponding period 1 1.11 1.2321 1.367631 1.5180704 1.6850582 1.8704146
Discounted CF= Cashflow/discount factor -3825 3490.990991 1521.792062 1370.98384 1235.1206 1112.7212 414.34665
NPV= Sum of discounted CF= 5320.96

Replace old machine as incremental NPV is positive

_____________________________________________

If you have any query or any Explanation please ask me in the comment box, i am here to helps you.please give me positive rating.

*****************THANK YOU**************


Related Solutions

The Dauten Toy Corporation uses an injection molding machine that was purchased prior to the new...
The Dauten Toy Corporation uses an injection molding machine that was purchased prior to the new tax legislation. This machine is being depreciated on a straight-line basis, and it has 6 years of remaining life. Its current book value is $2,400, and it can be sold for $2,600 at this time. Thus, the annual depreciation expense is $2,400/6 = $400 per year. If the old machine is not replaced, it can be sold for $500 at the end of its...
The Dauten Toy Corporation uses an injection molding machine that was purchased prior to the new...
The Dauten Toy Corporation uses an injection molding machine that was purchased prior to the new tax legislation. This machine is being depreciated on a straight-line basis, and it has 6 years of remaining life. Its current book value is $2,400, and it can be sold for $2,500 at this time. Thus, the annual depreciation expense is $2,400/6 = $400 per year. If the old machine is not replaced, it can be sold for $500 at the end of its...
The Dauten Toy Corporation uses an injection molding machine that was purchased prior to the new...
The Dauten Toy Corporation uses an injection molding machine that was purchased prior to the new tax legislation. This machine is being depreciated on a straight-line basis, and it has 6 years of remaining life. Its current book value is $2,400, and it can be sold for $2,500 at this time. Thus, the annual depreciation expense is $2,400/6 = $400 per year. If the old machine is not replaced, it can be sold for $500 at the end of its...
The Dauten Toy Corporation uses an injection molding machine that was purchased prior to the new...
The Dauten Toy Corporation uses an injection molding machine that was purchased prior to the new tax legislation. 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...
The Dauten Toy Corporation uses an injection molding machine that was purchased prior to the new...
The Dauten Toy Corporation uses an injection molding machine that was purchased prior to the new tax legislation. This machine is being depreciated on a straight-line basis, and it has 6 years of remaining life. Its current book value is $2,400, and it can be sold for $2,600 at this time. Thus, the annual depreciation expense is $2,400/6 = $400 per year. If the old machine is not replaced, it can be sold for $500 at the end of its...
The Dauten Toy Corporation uses an injection molding machine that was purchased prior to the new...
The Dauten Toy Corporation uses an injection molding machine that was purchased prior to the new tax legislation. This machine is being depreciated on a straight-line basis, and it has 6 years of remaining life. Its current book value is $2,400, and it can be sold for $2,600 at this time. Thus, the annual depreciation expense is $2,400/6 = $400 per year. If the old machine is not replaced, it can be sold for $500 at the end of its...
The Dauten Toy Corporation currently uses an injection molding machine that was purchased 2 years ago....
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....
Problem 12.10 (Replacement Analysis) The Dauten Toy Corporation uses an injection molding machine that was purchased...
Problem 12.10 (Replacement Analysis) The Dauten Toy Corporation uses an injection molding machine that was purchased prior to the new tax legislation. This machine is being depreciated on a straight-line basis, and it has 6 years of remaining life. Its current book value is $2,400, and it can be sold for $2,500 at this time. Thus, the annual depreciation expense is $2,400/6 = $400 per year. If the old machine is not replaced, it can be sold for $500 at...
The Dauten Toy Corporation currently uses an injection molding machine that was purchased 2 years ago....
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 $2,400, and it can be sold for $2,600 at this time. Thus, the annual depreciation expense is $2,400/6 = $400 per year. If the old machine is not replaced, it can be sold for $500 at the end of its useful life....
- The Muar Toy Corporation currently uses an injection-molding machine that was purchased 2 years ago....
- The Muar Toy Corporation currently uses an injection-molding machine that was purchased 2 years ago. This machine is being depreciated on a straight line basis toward a $ 500 salvage value, and it has 6 years of remaining life, Its current book value is $ 2.600 and it can be sold for $ 3,000 at this time. Thus, the annual depreciation expense is ($ 2,600 - $ 500) / 6 = $ 350 per year. The corporation is offered...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT