Question
Part (C) is what I need help with. How was the 7.41% computed? The Campbell Company is considering adding a robotic paint sprayer to its
Part (C) is what I need help with. How was the 7.41% computed?
The Campbell Company is considering adding a robotic paint sprayer to its production line. The sprayers base price is $1,080,000, and it would cost another $22,500 to install it. The machine falls into the MACRS 3-year class, and it would be sold after 3 years for $605,000. The MACRS rates for the first 3 years are 0.3333, 0.4445, and 0.1481. The machine would require an increase in net working capital (inventory) of $15,500. The sprayer would not change revenues, but it is expected to save the firm $380,000 per year in before-tax operating costs, mainly labor. Campbells marginal tax rate is 35%. a. What is the Year-0 net cash flow? b. What are the net operating cash flows in Years 1, 2, and 3? c. What is the additional Year-3 cash flow (i.e., the after-tax salvage and the return of working capital)? d. If the projects cost of capital is 12%, should the machine be purchased?
C. The machine would be sold at $605,000 at the end of year three. The additional cash flow at the end of year 3 will be computed as follows Particulars Amount Salvage value $605,000 Less: depreciation (S 1,102,500 x7.41%)-$81,695 | 81,695 Salvage value after depreciation 523,305 Less: tax @35% 183,157 Salvage value after tax ($605,000-$183,157) tax ($605,000-$183,157 421.843 Add: increase in net working capital 15,500 Additional cash flow 437,343
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access with AI-Powered Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started