Logo
Home Study Material Contact Search
AI Chat FREE
  1. business
  2. finance
  3. geary machine shop is considering a four-year proj

Geary Machine Shop is considering a four-year project to improve its production efficiency. Buying a new...

Free

80.2K

Verified Solution

Question

Finance

Geary Machine Shop is considering a four-year project to improveits production efficiency. Buying a new machine press for $892,800is estimated to result in $297,600 in annual pretax cost savings.The press falls in the MACRS five-year class (MACRS Table), and itwill have a salvage value at the end of the project of $130,200.The press also requires an initial investment in spare partsinventory of $37,200, along with an additional $5,580 in inventoryfor each succeeding year of the project.

  

Required :

If the shop's tax rate is 33 percent and its discount rate is 8percent, what is the NPV for this project? (Do not roundyour intermediate calculations.)

  

Answer & Explanation Solved by verified expert
3.8 Ratings (706 Votes)

NPV = 63,472.62

Formula Year (n) 0 1 2 3 4
Initial investment (II)             892,800
Savings (S)           297,600          297,600         297,600          297,600
5-year MACRS depreciation Depreciation rate ('r) 20.00% 32.00% 19.20% 11.52%
II*r Depreciation (D)           178,560          285,696         171,418          102,851
S-D EBIT           119,040             11,904         126,182          194,749
33%*EBIT Tax @ 33%               39,283                3,928             41,640              64,267
EBIT-Tax Net income (NI)               79,757                7,976             84,542          1,30,482
Add: depreciation (D)           178,560          2,85,696         1,71,418          1,02,851
NI + D Operating Cash Flow (OCF)           258,317          293,672         255,960          233,333
Recovery of NWC in year 4 Increase in NWC               (37,200)               (5,580)                       -                        -                42,780
Salvage value (sv)          130,200
II - total depreciation expense over 4 years Book value (bv)          154,276
sv - bv Gain on sale (g)            (24,076)
sv - (g*33%) After-tax salvage value (ASV)          138,145
OCF + Increase in NWC + ASV Free Cash Flow (FCF)     (930,000)     252,736.80    293,671.68 255,959.81    414,257.71
1/(1+d)^n Discount factor @ 8%                   1.000                 0.926                0.857               0.794                0.735
FCF*Discount factor PV of FCF     (930,000)     234,015.56    251,776.13 203,189.15    304,491.79
Sum of all PVs NPV           63,472.62

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

Geary Machine Shop is considering a four-year project to improveits production efficiency. Buying a new machine press for $892,800is estimated to result in $297,600 in annual pretax cost savings.The press falls in the MACRS five-year class (MACRS Table), and itwill have a salvage value at the end of the project of $130,200.The press also requires an initial investment in spare partsinventory of $37,200, along with an additional $5,580 in inventoryfor each succeeding year of the project.  Required :If the shop's tax rate is 33 percent and its discount rate is 8percent, what is the NPV for this project? (Do not roundyour intermediate calculations.)  

Other questions asked by students

Chemistry
1.2K views

describe and explain the possible effect on your results of the following experimental errors or vibrations....

Accounting
1.2K views

On October 29, 2016, Lobo Co. began operations by purchasing razors for resale. Lobo uses the...

Physics
1.2K views

Two blocks A and B of masses m and 2m respectively are connected by a...

Geometry
1.2K views

1 2 y 14 7 y 15 X

Statistics
1.2K views

K ampling techniques used and discuss potential sources of bias if any Explain Assume the...

Calculus
1.2K views

3 Find an equation for the following polynomial 34 16 3 2 1 0

Algebra
1.2K views

Find the following product using the FOIL method 5x 4 x 4

Accounting
1.2K views

Required information Rafner Manufacturing has the following budgeted data for its two production departments. What...

Accounting
1.2K views

ON THE SCH k1 what would decease basis if the shareholder was 40% owed.if box...

Accounting
1.2K views

Heureux Corporation signed a contract with Triste Industries in which Heureux will lease an industrial...

Finance
1.2K views

Question one Institutions require capital funds to start a new business or to finance a...

Finance
1.2K views

Find the final amount in the following retirement account, in which the rate of return...