Question: 13-6 New-Project Analysis The Campbell Company is considering adding a robotic paint sprayer to its production line. The sprayers base price is $920,000, and it

13-6 New-Project Analysis

The Campbell Company is considering adding a robotic paint sprayer to its production line. The sprayers base price is $920,000, 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 $500,000. 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 $15,500. The sprayer would not change revenues, but it is expected to save the firm $304,000 per year in before-tax operating costs, mainly labor. Campbells marginal tax rate is 25%.

What is the Year-0 cash flow? Answer: $955,500.

What are the project recurring cash flows in Years 1, 2, and 3? Answer: $306,325.5; $332,457.5; $262,803.5.

What is the additional Year-3 cash flow (i.e., the after-tax salvage and the return of working capital)? Answer: $407,913.5.

If the projects cost of capital is 12%, what is the NPV? Answer: NPV = $60,441.11 ; Purchase.

Suppose the values for this problem change to:

Base Price: $990 thousand

Installation Cost: $25 thousand

Cost Savings: $306 thousand

Salvage Value: $530 thousand

Tax Rate: 23%

What is the NPV of the project?

Step by Step Solution

There are 3 Steps involved in it

1 Expert Approved Answer

Step: 1 Unlock blur-text-image

Question Has Been Solved by an Expert!

Get step-by-step solutions from verified subject matter experts

Step: 2 Unlock

Step: 3 Unlock

Students Have Also Explored These Related Finance Questions!

13-6 New-Project Analysis The Campbell Company is considering adding a robotic paint sprayer to its production line. The sprayers base price is $920,000, and it would cost another $20,000 to install...

N 13-6 New-Project Analysis The Campbell Company is considering adding a robotic paint sprayer to its production line. The sprayers base price is $920,000, and it would cost another $20,000 to...

can you do C and d -line depreciation? 13-6 New-Project Analysis The Campbell Company is considering adding a robotic paint sprayer to its production line. The sprayer's base price is $1,080,000, and...

I answered some questions, but not sure if they are correct. Please provide answers for everything. Problem 13-6 New-Project Analysis The Campbell Company is considering adding a robotic paint...

Problem 13-6 New-Project Analysis The Campbell Company is considering adding a robotic paint sprayer to its production line. The sprayer's base price is $970,000, and it would cost another $24,000 to...

Problem 13-6 New-Project Analysis The Campbell Company is considering adding a robotic paint sprayer to its production line. The sprayer's base price is $920,000, and it would cost another $20,000 to...

depreciation? 13-6 New-Project Analysis The Campbell Company is considering adding a robotic paint sprayer to its production line. The sprayer's base price is $1,080,000, and it would cost another...

Problem 13-6 New-Project Analysis The Campbell Company is considering adding a robotic paint sprayer to its production line. The sprayer's base price is $1,080,000, and it would cost another $20,500...

Problem 13-6 New-Project Analysis The Campbell Company is considering adding a robotic paint sprayer to its production line. The sprayer's base price is $1,020,000, and it would cost another $25,000...

Problem 13-6 New-Project Analysis The Campbell Company is considering adding a robotic paint sprayer to its production line. The sprayer's base price is $950,000, and it would cost another $21,500 to...

Given are the clinical conditions of two individuals. Individual 1: Have pernicious anemia characterized by pale skin, shortness of breath, and loss of appetite. Individual 2: Have swollen, bleeding...

Given the following, calculate the estimated cost of ending inventory using the gross profit method. Note: all these items are to be posted to the inventory account. Gross profit on sales 55 % Net...

Which of the following statements is correct? Group of answer choices Primary markets are markets where securities are resold and these primary markets provide the means for investors to sell their...

8:37 * N. 80% i ... OBJECTIVES: Create relationships Create a Pivot Table from Related Tables Create a PivotChart Modify the PivotChart The major section in this chapter :ontinuation is: Data...