Question

NEW PROJECT ANALYSIS You must evaluate a proposal to buy a new milling machine. The base price is $164,000, and shipping and installation costs would add another $17,000. The machine falls into the MACRS 3-year class, and it would be sold after 3 years for $82,000. The applicable depreciation rates are 33%, 45%, 15%, and 7%. The machine would require a $6,500 increase in net operating working capital (increased inventory less increased accounts payable). There would be no effect on revenues, but pretax labor costs would decline by $51,000 per year. The marginal tax rate is 35%, and the WACC is 12%. Also, the firm spent $5,000 last year investigating the feasibility of using the machine. How should the $5,000 spent last year be handled? Last year's expenditure is considered as a sunk cost and does not represent an incremental cash flow. Hence, it should not be included in the analysis. The cost of research is an incremental cash flow and should be included in the analysis. Only the tax effect of the research expenses should be included in the analysis. Last year's expenditure should be treated as a terminal cash flow and dealt with at the end of the project's life. Hence, it should not be included in the initial investment outlay. Last year's expenditure is considered as an opportunity cost and does not represent an incremental cash flow. Hence, it should not be included in the analysis. -Select-IIIIIIIVVItem 1 What is the initial investment outlay for the machine for capital budgeting purposes, that is, what is the Year 0 project cash flow? Round your answer to the nearest cent. $ What are the project's annual cash flows during Years 1, 2, and 3? Round your answer to the nearest cent. Do not round your intermediate calculations. Year 1 $ Year 2 $ Year 3 $ Should the machine be purchased? -Select-YesNoItem 6

		Continue without saving

Answer 1

a

Time line		0	1	2	3
Cost of new machine		-181000
Initial working capital		-6500
=b. Initial Investment outlay		-187500
3 years MACR rate			33.00%	45.00%	15.00%	7.00%
Savings			51000	51000	51000
-Depreciation	=Cost of machine*MACR%		-59730	-81450	-27150	12670	=Salvage Value
=Pretax cash flows			-8730	-30450	23850
-taxes	=(Pretax cash flows)*(1-tax)		-5674.5	-19792.5	15502.5
+Depreciation			59730	81450	27150
=c. after tax operating cash flow			54055.5	61657.5	42652.5
reversal of working capital					6500
+Proceeds from sale of equipment after tax	=selling price* ( 1 -tax rate)				53300
+Tax shield on salvage book value	=Salvage value * tax rate				4434.5
=Terminal year after tax cash flows					64234.5
Total Cash flow for the period		-187500	54055.5	61657.5	106887
Discount factor=	(1+discount rate)^corresponding period	1	1.12	1.2544	1.404928
Discounted CF=	Cashflow/discount factor	-187500	48263.83929	49152.982	76080.055
NPV=	Sum of discounted CF=	-14003.12386

d.

Reject project as NPV is negative