/*! This file is auto-generated */ .wp-block-button__link{color:#fff;background-color:#32373c;border-radius:9999px;box-shadow:none;text-decoration:none;padding:calc(.667em + 2px) calc(1.333em + 2px);font-size:1.125em}.wp-block-file__button{background:#32373c;color:#fff;text-decoration:none} Problem 21 CSM Machine Shop is considering ... [FREE SOLUTION] | 91Ó°ÊÓ

91Ó°ÊÓ

CSM Machine Shop is considering a four-year project to improve its production efficiency. Buying a new machine press for \(\$ 510,000\) is estimated to result in \(\$ 218,000\) in annual pretax cost savings. The press falls in the MACRS five-year class, and it will have a salvage value at the end of the project of \(\$ 64,000 .\) The press also requires an initial investment in spare parts inventory of \(\$ 21,000,\) along with an additional \(\$ 3,000\) in inventory for each succeeding year of the project. If the shop's tax rate is 34 percent and its discount rate is 11 percent, should the company buy and install the machine press?

Short Answer

Expert verified
The net present value (NPV) for the four-year project of buying and installing the machine press is approximately \(\$310,222\), which is positive, indicating that the investment generates a value greater than the required rate of return. Therefore, CSM Machine Shop should proceed with the purchase and installation of the machine press.

Step by step solution

01

Calculate Annual Depreciation of the Machine Press

Firstly, we need to compute the annual depreciation of the machine press using the Modified Accelerated Cost Recovery System (MACRS) over a five-year class life. However, since the project is for four years, we will only consider depreciation for this period. The MACRS rates for a 5-year property are as follows: Year 1: 20% Year 2: 32% Year 3: 19.20% Year 4: 11.52% The press cost is \(\$510,000\). We calculate its annual depreciation by multiplying the cost by the respective annual MACRS rates: Year 1 Depreciation = \(\$510,000 \times 20\% = \$102,000\) Year 2 Depreciation = \(\$510,000 \times 32\% = \$163,200\) Year 3 Depreciation = \(\$510,000 \times 19.20\% = \$97,920\) Year 4 Depreciation = \(\$510,000 \times 11.52\% = \$58,752\)
02

Compute Annual Tax Savings Due to Depreciation

The corporate tax rate is \(34\%\). We can compute the annual tax savings resulting from the depreciation by multiplying the annual depreciation by the tax rate: Year 1 Tax Savings = \(\$102,000 \times 34\% = \$34,680\) Year 2 Tax Savings = \(\$163,200 \times 34\% = \$55,488\) Year 3 Tax Savings = \(\$97,920 \times 34\% = \$33,293\) Year 4 Tax Savings = \(\$58,752 \times 34\% = \$19,976\)
03

Determine Annual Cash Inflows

The annual cash inflows result from cost savings and tax savings. We can compute them as follows: Year 1 Cash Inflows = Annual Cost Savings + Tax Savings = \(\$218,000 + \$34,680 = \$252,680\) Year 2 Cash Inflows = \(\$218,000 + \$55,488 = \$273,488\) Year 3 Cash Inflows = \(\$218,000 + \$33,293 = \$251,293\) Year 4 Cash Inflows = \(\$218,000 + \$19,976 = \$237,976\)
04

Calculate Change in Net Working Capital

The initial investment in spare parts inventory is \(\$21,000\), with an additional \(\$3,000\) annual investment until the end of the project. We calculate change in NWC for each year: Year 0: Change in NWC = \(\(-\$21,000)\) Year 1: Change in NWC = \(\(-\$3,000)\) Year 2: Change in NWC = \(\(-\$3,000)\) Year 3: Change in NWC = \(\(-\$3,000)\) Year 4: Change in NWC = \((\$21,000 + 4\times3,000) = \$33,000\)
05

Calculate Net Cash Flow

For each year, we will calculate the net cash flow as follows: Net Cash Flow = Cash Inflows - Change in NWC Year 1: Net Cash Flow = \(\$252,680 - ( - \$3,000) = \$255,680\) Year 2: Net Cash Flow = \(\$273,488 - ( - \$3,000) = \$276,488\) Year 3: Net Cash Flow = \(\$251,293 - ( - \$3,000) = \$254,293\) Year 4: Net Cash Flow = \(\$237,976 + \$33,000 + \$64,000 (salvage value) = \$334,976\) For Year 0, we should account for the initial investment in the press machine: Year 0: Net Cash Flow = (\(\-510,000 - \$21,000) = \$-(531,000)\)
06

Compute Net Present Value (NPV)

Now we calculate the NPV using the net cash flows and discount rate of \(11\%\): \(NPV = \frac{-\$531,000}{(1+0.11)^0} + \frac{\$255,680}{(1+0.11)^1} + \frac{\$276,488}{(1+0.11)^2} + \frac{\$254,293}{(1+0.11)^3} + \frac{\$334,976}{(1+0.11)^4}\) \(NPV \approx -\$531,000 + \$230,343 + \$224,617 + \$178,913 + \$207,349\) \(NPV \approx \$310,222\)
07

Decision Based on NPV Calculation

The NPV is positive, \(\$310,222\), which means the investment in the press machine generates a value greater than the required rate of return over the project period. Therefore, CSM Machine Shop should buy and install the machine press.

Unlock Step-by-Step Solutions & Ace Your Exams!

  • Full Textbook Solutions

    Get detailed explanations and key concepts

  • Unlimited Al creation

    Al flashcards, explanations, exams and more...

  • Ads-free access

    To over 500 millions flashcards

  • Money-back guarantee

    We refund you if you fail your exam.

Over 30 million students worldwide already upgrade their learning with 91Ó°ÊÓ!

Key Concepts

These are the key concepts you need to understand to accurately answer the question.

Net Present Value
Net Present Value (NPV) is a fundamental concept in capital budgeting. It helps determine whether investing in a project or asset will yield a profit based on the present value of cash flows. To find the NPV, you discount future cash inflows and outflows at the project's required rate of return - here, 11%.

When calculating the NPV, you first need to determine the net cash flow for each year. This includes:- Initial investments (negative cash flow)- Cash inflows from cost savings and tax savings- Ending net working capital and salvage value additions at the project's end

In this example, the NPV is calculated using the formula:
\[NPV = \sum \left( \frac{Net\ Cash\ Flow_t}{(1+r)^t} \right) - Initial\ Investment\]
With a positive NPV of $310,222, CSM Machine Shop is advised to proceed with purchasing the machine press, as it is expected to add value.
MACRS Depreciation
MACRS, or Modified Accelerated Cost Recovery System, is a method of depreciating fixed assets in the United States. It allows businesses to recover asset costs rapidly over time, reducing taxable income and enhancing cash flow.

The MACRS depreciation schedule is predefined. For a 5-year property, like our machine press, the rates are as follows:
  • Year 1: 20%
  • Year 2: 32%
  • Year 3: 19.2%
  • Year 4: 11.52%
Using these rates, annual depreciation for the machine can be calculated as a percentage of the initial cost. For example, Year 1 depreciation is \(\\(510,000 \times 20\% = \\)102,000\). Each subsequent year follows based on the respective MACRS rate.

MACRS helps streamline the recognition of depreciation tax shields, optimizing tax savings as shown in reduced taxable income each year.
Cost Savings
Cost savings are gains from investments that reduce operational expenses, increasing overall profitability. In capital budgeting, expected annual cost savings are crucial for assessing a project's viability.

In this scenario, installing a new machine press is projected to yield an annual cost savings of $218,000. This figure is pivotal in determining future cash inflows and, consequently, the NPV.

Cost savings benefit an organization by improving cash flow. When combined with tax depreciation benefits, the cost savings effectively balance out the upfront investment and ongoing costs, guiding strategic investment decisions.
Tax Rate Impact
The tax rate plays a significant role in capital budgeting by affecting cash flows via tax savings. It impacts how much of the cost savings and depreciation benefits can be retained by the business.

In the example, MACRS depreciation leads to reduced taxable income, which translates into tax savings. With a corporate tax rate of 34%, the business saves a substantial amount annually that directly influences the net cash flow from the project.

These tax savings, calculated as:
  • Depreciation expense \(\times\) Tax rate
offer substantial relief in the financial evaluation. Thus, understanding and calculating the tax impact correctly is vital for accurately assessing project profitability and decision-making.

One App. One Place for Learning.

All the tools & learning materials you need for study success - in one app.

Get started for free

Most popular questions from this chapter

We are evaluating a project that costs \(\$ 1,440,000\), has a six year life, and has no salvage value. Assume that depreciation is straight-line to zero over the life of the project. Sales are projected at 95,000 units per year. Price per unit is \(\$ 36.50\), variable cost per unit is \(\$ 22.75,\) and fixed costs are \(\$ 830,000\) per year. The tax rate. is 35 percent, and we require a 13 percent return on this project. a. Calculate the base-case cash flow and NPV. What is the sensitivity of NPV to changes in the sales figure? Explain what your answer tells you about a 500 -unit decrease in projected sales. b. What is the sensitivity of OCF to changes in the variable cost figure? Explain what your answer tells you about a \(\$ 1\) decrease in estimated variable costs.

A piece of newly purchased industrial equipment costs \(\$ 860,000\) and is classified as seven-year property under MACRS. Calculate the annual depreciation allowances and end-of-the-year book values for this equipment.

An asset used in a four-year project falls in the five-year MACRS class for tax purposes. The asset has an acquisition cost of \(\$ 8,400,000\) and will be sold for \(\$ 1,600,000\) at the end of the project. If the tax rate is 34 percent, what is the after-tax salvage value of the asset?

Herrera Music Company is considering the sale of a new sound board used in recording studios. The new board would sell for \(\$ 27,000\). and the company expects to sell 1.600 per year. The company currently sells 2,000 units of its existing model per year. If the new model is introduced, sales of the existing model will fall to 1,850 units per year. The old board retails for \(\$ 22,500\). Variable costs are 55 percent of sales, depreciation on the equipment to produce the new board will be \(\$ 1,500,000\) per year, and fixed costs are \(\$ 1,300,000\) per year. If the tax rate is 38 percent, what is the annual OCF for the project?

Your firm is contemplating the purchase of a new \(\$ 780,000\) computer-based order entry system. The system will be depreciated straight-line to zero over its five-year life. It will be worth \(\$ 45,000\) at the end of that time. You will save \(\$ 310,000\) before taxes per year in order processing costs, and you will be able to reduce working capital by \(\$ 55,000\) at the beginning of the project. Working capital will revert back to normal at the end of the project. If the tax rate is 35 percent, what is the IRR for this project?

See all solutions

Recommended explanations on Math Textbooks

View all explanations

What do you think about this solution?

We value your feedback to improve our textbook solutions.

Study anywhere. Anytime. Across all devices.