Question: New-Project Analysis The Campbell Company is considering adding a robotic paint sprayer to its production line. The sprayer's base price is $890,000, and would cost

New-Project Analysis The Campbell Company is considering adding a robotic paint sprayer to its production line. The sprayer's base price is $890,000, and would cost another $22,000 to install it. The machine falls into the MACRS 3-year class, and it would be sold after 3 years for $503,000. 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 $19,000. The sprayer would not change revenues, but it is expected to save the firm $334,000 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? $ 1129000 b. What are the net operating cash flows in Years 1, 2, and 3? X Year 1: $ 342991 Year 2: $ 373849 Year 3: $ 291598 c. What is the additional Year-3 cash flow (i.e, the after-tax salvage and the return of working capital)? $ 416813 d. If the project's cost of capital is 12%, what is the NPV of the project? $ 20495 Should the machine be purchased? Yes
Step by Step Solution
There are 3 Steps involved in it
Get step-by-step solutions from verified subject matter experts
