The Cosmo K Manufacturing Group currently has sales of $1,400,000 per year. It is considering the addition of a new office machine, which will not result in any new sales but will save the company $105,500 before taxes per year over its 5-year useful life. The machine will cost $300,000 plus another $12,000 for installation. The new asset will be depreciated using a modified accelerated cost recovery system (MACRS) 5-year class life. It will be sold for $25,000 at the end of 5 years. Additional inventory of $11,000 will be required for parts and maintenance of the new machine. The company evaluates all projects at this risk level using an 11.99% required rate of return. The tax rate is expected to be 35% for the next decade.

Tasks: Answer the following questions:

What is the total investment in the new machine at time = 0 (T = 0)?

What are the net cash flows in each of the 5 years of operation?

What are the terminal cash flows from the sale of the asset at the end of 5 years?

What is the NPV of the investment?

What is the IRR of the investment?

What is the payback period for the investment?

What is the profitability index for the investment?

According to the decision rules for the NPV and those for the IRR, is the project acceptable?

Is there a conflict between the two decision methods? If so, what would you use to make a recommendation?

What are the pros and cons of the NPV and the IRR? Explain your answers.

Please show the excel spread sheet calculations.