The Campbell Company is considering adding a robotic paint sprayer to its production line The sprayer's base price is $930,000, and it would cost another $20,000 to install it The machine falls into the MACRS 3 year class, and it would be sold after 3 years for $533,000 The MACRS rates for the first three years are 0 3333, 0 4445, and 0 1481 The machine would require an increase in net working capital (inventory) of $13,500 The sprayer would not change revenues, but it is expected to save the firm $302,000 per year in before tax operating costs, mainly labor Campbell's marginal tax rate is 25 (Ignore the half year convention for the straight line method ) Cash outflows, if any, should be indicated by a minus sign Do not round intermediate calculations Round your answers to the nearest dollar What is the Year 0 net cash flow $ What are the net operating cash flows in Years 1, 2, and 3 Year 1 $ Year 2 $ Year 3 $ What is the additional Year 3 cash flow (i e, the after tax salvage and the return of working capital) $ If the project's cost of capital is 13 , what is the NPV of the project $ Should the machine be purchased Yes or no New Project Analysis The Campbell Company is considering adding a robotic paint sprayer to its production line The sprayer's base price is $930,000, and it would cost another $20,000 to install it The machine falls into the MACRS 3 year class, and it would be sold after 3 years for $533,000 The MACRS rates for the first three years are 0 3333, 0 4445, and 0 1481 The machine would require an increase in net working capital (inventory) of $13,500 The sprayer would not change revenues, but it is expected to save the firm $302,000 per year in before tax operating costs, mainly labor Campbell's marginal tax rate is 25 (Ignore the half year convention for the straight line method ) Cash outflows, if any, should be indicated by a minus sign Do not round intermediate calculations Round your answers to the nearest dollar a What is the Year O net cash flow $ b What are the net operating cash flows in Years 1, 2, and 3 Year 1 5 Year 2 Year 3 5 c What is the additional Year 3 cash flow (ie, the after tax salvage and the return of working capital) $ d If the project's cost of capital is 13 , what is the NPV of the project $ Should the machine be purchased Select

The Answer is in the image, click to view ...

Answered step by step

Verified Expert Solution

Link Copied!

Question

1 Approved Answer

Posted on Oct 05, 2024

The Campbell Company is considering adding a robotic paint sprayer to its production line. The sprayer's base price is $930,000, and it would cost another

The Campbell Company is considering adding a robotic paint sprayer to its production line. The sprayer's base price is $930,000, and it would cost another $20,000 to install it. The machine falls into the MACRS 3-year class, and it would be sold after 3 years for $533,000. The MACRS rates for the first three years are 0.3333, 0.4445, and 0.1481. The machine would require an increase in net working capital (inventory) of $13,500. The sprayer would not change revenues, but it is expected to save the firm $302,000 per year in before-tax operating costs, mainly labor. Campbell's marginal tax rate is 25%. (Ignore the half-year convention for the straight-line method.) Cash outflows, if any, should be indicated by a minus sign. Do not round intermediate calculations. Round your answers to the nearest dollar.

What is the Year-0 net cash flow?

$ ??
What are the net operating cash flows in Years 1, 2, and 3?

Year 1: $ ??

Year 2: $ ??

Year 3: $ ??
What is the additional Year-3 cash flow (i.e, the after-tax salvage and the return of working capital)?

$ ??
If the project's cost of capital is 13%, what is the NPV of the project?

$ ??

Should the machine be purchased?
Yes or no?

New-Project Analysis The Campbell Company is considering adding a robotic paint sprayer to its production line. The sprayer's base price is $930,000, and it would cost another $20,000 to install it. The machine falls into the MACRS 3-year class, and it would be sold after 3 years for $533,000. The MACRS rates for the first three years are 0.3333, 0.4445, and 0.1481. The machine would require an increase in net working capital (inventory) of $13,500. The sprayer would not change revenues, but it is expected to save the firm $302,000 per year in before-tax operating costs, mainly labor. Campbell's marginal tax rate is 25%. (Ignore the half-year convention for the straight-line method.) Cash outflows, if any, should be indicated by a minus sign. Do not round intermediate calculations. Round your answers to the nearest dollar. a. What is the Year-O net cash flow? $ b. What are the net operating cash flows in Years 1, 2, and 3? Year 1:5 Year 2: Year 3:5 c. What is the additional Year-3 cash flow (ie, the after-tax salvage and the return of working capital)? $ d. If the project's cost of capital is 13%, what is the NPV of the project? $ Should the machine be purchased? -Select