In: Accounting
Please explain to me the answers so that I can understand the concept. Thank you!
You must evaluate a proposal to buy a new milling machine. The purchase price of the milling machine, including shipping and installation costs, is $126,000, and the equipment will be fully depreciated at the time of purchase. The machine would be sold after 3 years for $85,000. The machine would require a $3,500 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 $46,000 per year. The marginal tax rate is 25%, and the WACC is 12%. Also, the firm spent $4,500 last year investigating the feasibility of using the machine.
(a) The correct answer is III. ie. Last year's expenditure is considered a sunk cost and does not represent an incremental cash flow. Hence, it should not be included in the analysis.
(b)
Cost of machine | 126,000 |
Less: Tax saved on depreciation [126,000 x 25%] | (31,500) |
Add: Increase in working capital requirement | 3,500 |
Total outflow | 98,000 |
(c)
Year 1 | Year 2 | Year 3 | |
Saved in labor costs | 46,000 | 46,000 | 46,000 |
Less: Tax @25% | (11,500) | (11,500) | (11,500) |
Net saving | 34,500 | 34,500 | 34,500 |
Add: Working capital release | 3,500 | ||
Add: Salvage value after tax [85,000 x (1 - 0.25)] | 63,750 | ||
Total cash inflow | 34,500 | 34,500 | 101,750 |
(d)
Year | Amount | PV@12% | Discounted value | |
Initial investment | 0 | (98,000) | 1 | (98,000) |
Cash inflow | 1 | 34,500 | 0.893 | 30,809 |
Cash inflow | 2 | 34,500 | 0.797 | 27,497 |
Cash inflow | 3 | 101,750 | 0.712 | 72,446 |
NPV | 32,752 |
As the NPV is positive, it should be accepted