Click here to read the eBook: Analysis of an Expansion Project NEW PROJECT ANALYSIS You must evaluate...

Free

50.1K

Verified Solution

Question

Finance

Click here to read the eBook: Analysis of an Expansion Project
NEW PROJECT ANALYSIS
You must evaluate the purchase of a proposed spectrometer forthe R&D department. The base price is $290,000, and it wouldcost another $58,000 to modify the equipment for special use by thefirm. The equipment falls into the MACRS 3-year class and would besold after 3 years for $116,000. The applicable depreciation ratesare 33%, 45%, 15%, and 7%. The equipment would require a $13,000increase in net operating working capital (spare parts inventory).The project would have no effect on revenues, but it should savethe firm $72,000 per year in before-tax labor costs. The firm'smarginal federal-plus-state tax rate is 40%.
What is the initial investment outlay for the spectrometer,that is, what is the Year 0 project cash flow? Round your answer tothe nearest cent. Negative amount should be indicated by a minussign.
$
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 $
If the WACC is 11%, should the spectrometer be purchased?
-Select-YesNo

Answer & Explanation Solved by verified expert

4.1 Ratings (488 Votes)

Time line		0	1	2	3



Cost of new machine		-348000
Initial working capital		-13000
=Initial Investment outlay		-361000

3 years MACR rate			33.00%	45.00%	15.00%	7.00%

Savings			72000	72000	72000


-Depreciation	=Cost of machine*MACR%		-114840	-156600	-52200	24360	=Salvage Value

=Pretax cash flows			-42840	-84600	19800
-taxes	=(Pretax cash flows)*(1-tax)		-25704	-50760	11880
+Depreciation			114840	156600	52200
=after tax operating cash flow			89136	105840	64080

reversal of working capital					13000

+Proceeds from sale of equipment after tax	=selling price* ( 1 -tax rate)				69600
+Tax shield on salvage book value	=Salvage value * tax rate				9744
=Terminal year after tax cash flows					92344

Total Cash flow for the period		-361000	89136	105840	156424
Discount factor=	(1+discount rate)^corresponding period	1	1.11	1.2321	1.367631
Discounted CF=	Cashflow/discount factor	-361000	80302.7027	85902.1183	114375.881
NPV=	Sum of discounted CF=	-80419.29833

Reject project as NPV is negative

Get Answers to Unlimited Questions

Join us to gain access to millions of questions and expert answers. Enjoy exclusive benefits tailored just for you!

Membership Benefits:

Unlimited Question Access with detailed Answers
Zin AI - 3 Million Words
10 Dall-E 3 Images
20 Plot Generations
Conversation with Dialogue Memory
No Ads, Ever!
Access to Our Best AI Platform: Flex AI - Your personal assistant for all your inquiries!

Become a Member

Transcribed Image Text

Click here to read the eBook: Analysis of an Expansion ProjectNEW PROJECT ANALYSISYou must evaluate the purchase of a proposed spectrometer forthe R&D department. The base price is $290,000, and it wouldcost another $58,000 to modify the equipment for special use by thefirm. The equipment falls into the MACRS 3-year class and would besold after 3 years for $116,000. The applicable depreciation ratesare 33%, 45%, 15%, and 7%. The equipment would require a $13,000increase in net operating working capital (spare parts inventory).The project would have no effect on revenues, but it should savethe firm $72,000 per year in before-tax labor costs. The firm'smarginal federal-plus-state tax rate is 40%.What is the initial investment outlay for the spectrometer,that is, what is the Year 0 project cash flow? Round your answer tothe nearest cent. Negative amount should be indicated by a minussign.$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 $If the WACC is 11%, should the spectrometer be purchased?-Select-YesNo