Question

You must evaluate the purchase of a proposed spectrometer for the R&D department. The base price is $300,000, and it would cost another $45,000 to modify the equipment for special use by the firm. The equipment falls into the MACRS 3-year class and would be sold after 3 years for $150,000. The applicable depreciation rates are 33%, 45%, 15%, and 7%. The equipment would require an $9,000 increase in net operating working capital (spare parts inventory). The project would have no effect on revenues, but it should save the firm $39,000 per year in before-tax labor costs. The firm's marginal federal-plus-state tax rate is 40%. The data has been collected in the Microsoft Excel Online file below. Open the spreadsheet and perform the required analysis to answer the questions below.

1. What is the initial investment outlay for the spectrometer, that is, what is the Year 0 project cash flow? Round your answer to the nearest cent. Negative amount should be indicated by a minus sign.

   $  

2. What are the project's annual cash flows in Years 1, 2, and 3? Round your answers to the nearest cent.

   In Year 1 $  

   In Year 2 $  

   In Year 3 $  

3. If the WACC is 13%, should the spectrometer be purchased?

   _____YesNo

Answer 1

Question a:

Initial investment outlay is -$354,000

Question b:

Annual Cash Flow for year 1 is $68,940

Annual Cash Flow for year 2 is $85,500

Annual Cash Flow for year 3 is $152,760

Question c:

NPV of the Project is -$120,161.77

No, Net Present value is negative hence the machine should not be purchased