The Sailwinds Manufacturing Company is considering buying a large format 3D printing system to print molds...

The Sailwinds Manufacturing Company is considering buying a large format 3D printing system to print molds for sailboat hulls. The new system has a purchase price of $6,500,000, an estimated useful life and MACRS class life of 7 years, and an estimated salvage value of $500,000. The system will enable the company to save on labor costs and quality control costs. A total annual savings of $450,000 will be realized each year and will increase by 5% for each year of the system’s life if the 3D printing system is purchased. The company is in the 27% marginal tax bracket. The initial investment will be entirely financed with a conventional loan. The interest rate on the loan is 12% with the loan to be repaid in equal annual installments over the project life.

a. Determine the after‐tax cash flows.

b. Evaluate this investment project by using a MARR of 20%, i.e. NPV, IRR

Solutions

Expert Solution

.	Year 1	Year 2	Year 3	Year 4	Year 5	Year 6	Year 7
Cash Flow	$ 450,000.00	$ 472,500.00	$ 496,125.00	$ 520,931.25	$ 546,977.81	$ 574,326.70	$ 603,043.04
Tax	$ 121,500.00	$ 127,575.00	$ 133,953.75	$ 140,651.44	$ 147,684.01	$ 155,068.21	$ 162,821.62
After Tax Cash Flow	$ 328,500.00	$ 344,925.00	$ 362,171.25	$ 380,279.81	$ 399,293.80	$ 419,258.49	$ 440,221.42

.	Year 0	Year 1	Year 2	Year 3	Year 4	Year 5	Year 6	Year 7
Initial Investment	$ (6,500,000.00)
Cash Flow		$ 450,000.00	$ 472,500.00	$ 496,125.00	$ 520,931.25	$ 546,977.81	$ 574,326.70	$ 603,043.04
Interest Payment
Tax (27%)		$ 121,500.00	$ 127,575.00	$ 133,953.75	$ 140,651.44	$ 147,684.01	$ 155,068.21	$ 162,821.62
After Tax Cash Flow		$ 328,500.00	$ 344,925.00	$ 362,171.25	$ 380,279.81	$ 399,293.80	$ 419,258.49	$ 440,221.42
Salvage Value								$ 500,000.00
PV of Cash flow	$ (6,500,000.00)	$ 273,640.50	$ 527,045.40	$ 762,732.65	$ 870,460.49	$ 1,194,287.77	$ 1,394,453.75	$ 3,389,498.21

NPV	$ 1,912,118.77
IRR	5%

Interest on the loan is not considered in the calculation, I assume it is reduced in the Annual savings. If it is also added, the Net present value will give a huge amount of negative balance as Annual savings are less than interest.

ekkarill92 answered 1 year ago

Next > < Previous

Related Solutions

Protolabs is one of the companies changing the economics of injection molding by 3d printing molds....

Protolabs is one of the companies changing the economics of injection molding by 3d printing molds. Why does this change the cost reckoning of injection molded parts?

Question 3 [36] Rapid Print CC is a company specialising in 3D printing for commerce and...

Question 3 [36] Rapid Print CC is a company specialising in 3D printing for commerce and industry. The management committee is considering adding an additional 3D printer to its production facilities and is considering purchasing one of two suitable 3D printers available for their purposes. Both printers, LaserX and 3Dpro, are under consideration. The printing manager and the financial manager can expect a minimum return of 10% per annum from either printer. The acquisition price for LaserX is R350 000...

Question 58 Marigold, a large manufacturing company, currently uses a large printing press in its operations...

Question 58 Marigold, a large manufacturing company, currently uses a large printing press in its operations and is considering two replacements: the PDX341 and PDW581. The PDX costs $480,000 and has annual maintenance costs of $8,000 for the first 5 years and $13,000 for the next 10 years. After 15 years, the PDX will be scrapped (salvage value is zero). In contrast, the PDW can be acquired for $120,000 and requires maintenance of $26,000 a year for its 10-year life....

Norcross Textile Company is considering automating its screen printing system at a cost of $20,000. The...

Norcross Textile Company is considering automating its screen printing system at a cost of $20,000. The firm expects to phase out the new printing system at the end of five years due to changes in style. At that time the firm could scrap the system of $2,000 in today's dollars. The depreciation schedule is MACRS for a five year property. The expected net savings due to automation also in today's dollars resulting in the following BTCF in constant $. The...

You are a manager at a manufacturing company. Today (year 0), you are considering buying a...

You are a manager at a manufacturing company. Today (year 0), you are considering buying a new product line that produces ventilators. Here are the details of this project: • At year 0, you will purchase the manufacturing equipment needed for $5,000,000. The equipment can be depreciated to zero using straight line depreciation over five years (year 1-5). At the end of year 5, the book value of the equipment becomes $0, and you will sell it for $500,000. •...

"The Norcross Fiber Company is considering automating its piece-goods screen-printing system at a cost of $22,000....

"The Norcross Fiber Company is considering automating its piece-goods screen-printing system at a cost of $22,000. The firm expects to phase out the new printing system at the end of 5 years due to changes in style. At that time, the firm could scrap the system for $6,000 in today's dollars. The expected net savings (revenue - expenses) due to automation also are in today's (constant) dollars: Year 1 $17,000; Year 2 $13,000; Years 3-5 $12,000. The system qualifies as...

A large manufacturing company in Jubail is considering an electric power plant project in order to...

A large manufacturing company in Jubail is considering an electric power plant project in order to save on their electric power consumption by generating its own power supply. The company currently uses 552,000 kW of electric energy a year and pays an average of $3.05 per kwh. The construction of the power plant would require an initial cost of $1,600,000 now plus an additional $950,000 investment at the end of the first year. It is expected to be operational for...

PRESTON PRINTING is considering a four-year project to improve its production efficiency. Buying a new press...

PRESTON PRINTING is considering a four-year project to improve its production efficiency. Buying a new press for $535,000 is estimated to result in $219,000 in annual pretax cost savings. The press falls in the MACRS 5-year class, and it will have a salvage value at the end of the project of $89,000. The MACRS rates are 0.2, 0.32, 0.192, 0.1152, 0.1152, and 0.0576 for Years 1 to 6, respectively. The press also requires an incremental $4,600 in inventory for each...

Buggy Whip Manufacturing Company is issuing preferred stock yielding 10%. Selten Corporation is considering buying the...

Buggy Whip Manufacturing Company is issuing preferred stock yielding 10%. Selten Corporation is considering buying the stock. Assume that Buggy's tax rate is 0% due to continuing heavy tax losses, and Selten's tax rate is 30%. What is the after-tax preferred yield for Selten? Assume the tax rate on dividends is 15%.

You are a consultant to a large manufacturing corporation that is considering a project with the...

You are a consultant to a large manufacturing corporation that is considering a project with the following net after-tax cash flows (in millions of dollars): Years from Now After-Tax Cash Flow 0 -100 1-10 18 The project's beta is 1.1. a. Assuming that rf = 5% and E(rM) = 10%, what is the net present value of the project? (Do not round intermediate calculations. Enter your answer in millions rounded to 2 decimal places.) Net Present Value b. What is...

Subjects