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

Free

60.1K

Verified Solution

Question

Finance

Masters Machine Shop is considering a four-year project toimprove its production efficiency. Buying a new machine press for$902,400 is estimated to result in $300,800 in annual pretax costsavings. The press falls in the MACRS five-year class (MACRSTable), and it will have a salvage value at the end of the projectof $131,600. The press also requires an initial investment in spareparts inventory of $37,600, along with an additional $5,640 ininventory for each succeeding year of the project.

If the shop's tax rate is 22 percent and its discount rate is 11percent, what is the NPV for this project?

Answer & Explanation Solved by verified expert

4.1 Ratings (646 Votes)

Time line		0	1	2	3	4



Cost of new machine		-902400
Initial working capital		-37600
=Initial Investment outlay		-940000

5 years MACR rate			20.00%	32.00%	19.20%	11.52%	17.28%

Profits			300800	300800	300800	300800


-Depreciation	=Cost of machine*MACR%		-180480	-288768	-173260.8	-103956.5	155934.72	=Salvage Value
-working capital to be maintained			-5640	-5640	-5640	-5640
=Pretax cash flows			114680	6392	121899.2	191203.52
-taxes	=(Pretax cash flows)*(1-tax)		89450.4	4985.76	95081.376	149138.75
+Depreciation			180480	288768	173260.8	103956.48
=after tax operating cash flow			269930.4	293753.8	268342.18	253095.23

reversal of working capital						60160

+Proceeds from sale of equipment after tax	=selling price* ( 1 -tax rate)					102648
+Tax shield on salvage book value	=Salvage value * tax rate					34305.638
=Terminal year after tax cash flows						197113.64

Total Cash flow for the period		-940000	269930.4	293753.8	268342.18	450208.86
Discount factor=	(1+discount rate)^corresponding period	1	1.11	1.2321	1.367631	1.5180704
Discounted CF=	Cashflow/discount factor	-940000	243180.5	238417.1	196209.49	296566.52
NPV=	Sum of discounted CF=	34373.69189

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

Masters Machine Shop is considering a four-year project toimprove its production efficiency. Buying a new machine press for$902,400 is estimated to result in $300,800 in annual pretax costsavings. The press falls in the MACRS five-year class (MACRSTable), and it will have a salvage value at the end of the projectof $131,600. The press also requires an initial investment in spareparts inventory of $37,600, along with an additional $5,640 ininventory for each succeeding year of the project. If the shop's tax rate is 22 percent and its discount rate is 11percent, what is the NPV for this project?