Please did a detail work, thank you Macro Incorporated is the manufacturer of mi
ID: 2786118 • Letter: P
Question
Please did a detail work, thank you
Macro Incorporated is the manufacturer of mini-excavators and is considering producing a new line of equipment in an effort to increase its market share. The new production line will cost $2,550,000 for manufacturing the parts and an additional $630,000 is needed for installation. The equipment falls into the MACRS 3-yr class, and would be sold after four years for $600,000.
The equipment line will generate additional annual revenues of $950,000 in year 1, and $1,250,000 in the following years until the sale of the equipment. The project will attract additional annual operating expenses of $600,000. An inventory investment of $253,000 is required during the life of the project. Macro is in the 20 percent tax bracket, and its existing cost of capital is 6 percent.
A. Calculate the initial outlay of the project. (3 points)
B. Calculate the annual after-tax operating cash flow for Years 1 -4. (8 points)
C. Determine the terminal year (in year 4) after-tax non-operating cash flow. (3 points)
D. What is the equipment’s NPV? (3 points)
E. What is the estimated Internal Rate of Return (IRR) of the project? Should the project be accepted based on the IRR criterion?
Explanation / Answer
Initial cost = 2,550,000 + 630,000 = 3,180,000
A:
This initial outlay = 3,433,000.00
CF0 = - 3,433,000.00
B:
C:
Non-operating cash flow in 4th year = 480,000.00
D:
NPV = -708,957.19
NPV is negative at given cost of capital 6%, hence investment is not beneficial.
After-tax OCF 0 1 2 3 4 Tax saving on depreciation 20% 211,978.80 282,702.00 94,191.60 47,127.60 Net change in WC 253,000.00 Operating profit exept depre 280,000.00 520,000.00 520,000.00 520,000.00 OCF 491,978.80 802,702.00 614,191.60 820,127.60