Windsor Co. is a global manufacturer of printing and imaging equipment. It is now considering the purchase and installation of new automated machinery to recycle and remanufacture toner-and printer cartridges. The company's current recycling process consists of a sequence of operations carried out almost entirely by hand, with the help of hand tools and a simple machine. The investment proposal calls for replacing this process with new automated machinery that costs an estimated 3.5 million dollars fully installed. The new equipment could process the company's projected volume using fewer employees, resulting in savings of both direct labor and training costs. It also would require only minimal maintenance expenditures compared to the equipment it replaces, and no significant change in working capital. The following table compares projected operating data for the existing recycling process and the proposed automated process, assuming an inflation of 7% per year. The new equipment would have a useful life of 10 years and would be depreciated under the straight- line method for both tax and financial reporting purposes. Salvage value is likely to equal disposal costs at the end of the useful life. The manual equipment being replaced would last many more years. Currently, it has a book value of 250,000 dollars, and three years of straight-line depreciation remaining. However, its market value is thought to be at about 175,000 dollars. The firm's tax rate is 35%. Comparison of Projected Operating Data for Different Recycling Processes (thousands of dollars, unless wated) Year 1 Year 2 Year) Year 4 Year 5 Year 6 Year 7 Year N Year Year 10 Projected Operating Cests, Manual Process Unit volume 000) 495 546 400 6) 660 660 6710 610 60 660 Materials Direct Labor Overhead 564816 1.115.184 1.680.000 664,788 1,312,572 1.797,600 782,456 1,544,897 1.923 42 920.951 1.818 343 2,058,072 985,417 1,945,627 2,202,137 1,054,395 2,061,821 2,356,287 1,128,204 2.227.549 2.521 227 1,207,178 2,1477 2,097,713 1,291,681 2,550,121 2.886,553 1.382.099 2.728 84 3.088.611 Materials Direct laborunit L1387 2.2484 12185 1.700 13007 1.4927 2.9471 1.5971 3.1544 1.3950 2.7543 LA26 3.6104 1.9566 3.8631 2.0985 2.4057 2.5741 3.3742 4.1335 Projected Operating Costs, New Automatk Equipment Lint volume 000) 496 545 600 660 660 660 660 660 660 660 Materials Direct Labor Overhead 542.223 524,136 1.566,211 638, 197 616.909 1.675.846 751,158 726, 101 1.793, 155 184,113 354,621 1.918 676 946,001 914,445 2,052,983 1.012,221 978,456 2.195,692 1.082,076 1,046,948 2.350 400 1,158,891 1,120,234 2.514.99 1,240,014 1,19,651 2.491,042 1,126,815 1.282 356 2.879,415 1.7554 Materials Direct laboe' unit 1.0932 1.0567 1.1697 1.1307 1.2516 1.2098 1.4330 1.3852 1.3333 1.4821 1.6406 1.5859 1.8763 1.8157 2.0098 1.9427 1.2945 1) Calculate the free cash flows each year associated with this proposed investment. 2) If the discount rate is 12%, should the company go ahead with the proposal? 3) If the discount rate is 25%, is the proposal still acceptable? Why or why not? Windsor Co. is a global manufacturer of printing and imaging equipment. It is now considering the purchase and installation of new automated machinery to recycle and remanufacture toner-and printer cartridges. The company's current recycling process consists of a sequence of operations carried out almost entirely by hand, with the help of hand tools and a simple machine. The investment proposal calls for replacing this process with new automated machinery that costs an estimated 3.5 million dollars fully installed. The new equipment could process the company's projected volume using fewer employees, resulting in savings of both direct labor and training costs. It also would require only minimal maintenance expenditures compared to the equipment it replaces, and no significant change in working capital. The following table compares projected operating data for the existing recycling process and the proposed automated process, assuming an inflation of 7% per year. The new equipment would have a useful life of 10 years and would be depreciated under the straight- line method for both tax and financial reporting purposes. Salvage value is likely to equal disposal costs at the end of the useful life. The manual equipment being replaced would last many more years. Currently, it has a book value of 250,000 dollars, and three years of straight-line depreciation remaining. However, its market value is thought to be at about 175,000 dollars. The firm's tax rate is 35%. Comparison of Projected Operating Data for Different Recycling Processes (thousands of dollars, unless wated) Year 1 Year 2 Year) Year 4 Year 5 Year 6 Year 7 Year N Year Year 10 Projected Operating Cests, Manual Process Unit volume 000) 495 546 400 6) 660 660 6710 610 60 660 Materials Direct Labor Overhead 564816 1.115.184 1.680.000 664,788 1,312,572 1.797,600 782,456 1,544,897 1.923 42 920.951 1.818 343 2,058,072 985,417 1,945,627 2,202,137 1,054,395 2,061,821 2,356,287 1,128,204 2.227.549 2.521 227 1,207,178 2,1477 2,097,713 1,291,681 2,550,121 2.886,553 1.382.099 2.728 84 3.088.611 Materials Direct laborunit L1387 2.2484 12185 1.700 13007 1.4927 2.9471 1.5971 3.1544 1.3950 2.7543 LA26 3.6104 1.9566 3.8631 2.0985 2.4057 2.5741 3.3742 4.1335 Projected Operating Costs, New Automatk Equipment Lint volume 000) 496 545 600 660 660 660 660 660 660 660 Materials Direct Labor Overhead 542.223 524,136 1.566,211 638, 197 616.909 1.675.846 751,158 726, 101 1.793, 155 184,113 354,621 1.918 676 946,001 914,445 2,052,983 1.012,221 978,456 2.195,692 1.082,076 1,046,948 2.350 400 1,158,891 1,120,234 2.514.99 1,240,014 1,19,651 2.491,042 1,126,815 1.282 356 2.879,415 1.7554 Materials Direct laboe' unit 1.0932 1.0567 1.1697 1.1307 1.2516 1.2098 1.4330 1.3852 1.3333 1.4821 1.6406 1.5859 1.8763 1.8157 2.0098 1.9427 1.2945 1) Calculate the free cash flows each year associated with this proposed investment. 2) If the discount rate is 12%, should the company go ahead with the proposal? 3) If the discount rate is 25%, is the proposal still acceptable? Why or why not