Question

The questions are asking to round to the nearest cent, not a whole number. Thank you, I appreciate all your help!

You must evaluate a proposal to buy a new milling machine. The base price is $100,000, and shipping and installation costs would add another $12,000. The machine falls into the MACRS 3-year class, and it would be sold after 3 years for $60,000. The applicable depreciation rates are 33%, 45%, 15%, and 7%. The machine would require a $3,000 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 $57,000 per year. The marginal tax rate is 35%, and the WACC is 8%. Also, the firm spent $4,500 last year investigating the feasibility of using the machine. a. How should the $4,500 spent last year be handled? I. 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. II. The cost of research is an incremental cash flow and should be included in the analysis. III. Only the tax effect of the research expenses should be included in the analysis. IV. Last year's expenditure should be treated as a terminal cash flow and dealt with at the end of the project's life. Hence, it should not be included in the initial investment outlay. V. Last year's expenditure is considered an opportunity cost and does not represent an incremental cash flow. Hence, it should not be included in the analysis. -Select- v b. What is the initial investment outlay for the machine for capital budgeting purposes, that is, what is the Year O project cash flow? Enter your answer as a positive value. Round your answer to the nearest cent. $ c. What are the project's annual cash flows during Years 1, 2, and 3? Do not round intermediate calculations. Round your answers to the nearest cent. Year 1: $ Year 2: $ Year 3: $ d. Should the machine be purchased? -Select- v

Answer 1

after tax salvage value:(plant) salvage value of plant YEAR 0 2 $57,000.00 Savings depreciation $57,000.00 $57,000.00 $60,000.00 $7,840.00 $36,960.00 $50,400.00 $16,800.00 less: book value on date of sale $20,040.00 $6,600.00 $40,200.00 $52,160.00 profit on sale ЕВТ $7,014.00 $2,310.00 $14,070.00 $26,130.00 less: tax @35% salvage value less: tax on gain $13,026.00 $4,290.00 $60,000.00 EAT $36,960.00 $50,400.00 $16,800.00 $18,256.00 add: depreciation $49,986.00 $54,690.00 $42,930.00 $41,744.00 after tax salvage value OCF initial investment: -$112,000.00 plant -$3,000.00 $3,000.00 working capital after tax salvage value: $41,744.00 plant $87,674.00 -$115,000.00 $49,986.00 $54,690.00 Cash flows pv @ 8% 1 0.92593 0.85734 0.79383 $46,887.86 -$115,000.00 $46,283.33 $69.598,45 PRESENT VALUE $47,769.64 NPV 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. a) -$115,000.00 b) Year 0 $49,986.00 c) Year 1 $54,690.00 $87,674.00 Year 2 Year 3 d) Yes, as having positive NPV