Nuts & Bolts considers the purchase of a new machine at a cost of $1,070,000 at the end of the current year (year 0). The expected lifetime is 5 years. In addition, at the end of year 3, a major upgrade ($80,000) will be necessary to stay competitive (ATO depreciation schedule calls for 5 years as well). Over this period, the machine will be responsible for $500,000 additional sales per year and $150,000 in additional COGS. The corporate tax rate is flat at 30%. As part of day-to-day operations, it is expected that A/R increase by $30,000 in year 1 and another $40,000 in year 4. Inventory will increase by $20,000 in year 1 and another $10,000 in year 4. A/P will increase by $25,000 and $15,000, respectively. At the end of year 5, there are decommissioning costs of $50,000. The machine is assumed to be sold for $138,000. Working capital changes are assumed to be reversible at the end of the project without loss. Compute the new machine’s incremental cash flows for year 0 through year 5.
Nuts & Bolts considers the purchase of a new machine at a cost of $1,070,000 at the end of the current year (year 0). The expected lifetime is 5 years. In addition, at the end of year 3, a major upgrade ($80,000) will be necessary to stay competitive (ATO
![](/static/compass_v2/shared-icons/check-mark.png)
Step by step
Solved in 2 steps
![Blurred answer](/static/compass_v2/solution-images/blurred-answer.jpg)
![Essentials Of Investments](https://compass-isbn-assets.s3.amazonaws.com/isbn_cover_images/9781260013924/9781260013924_smallCoverImage.jpg)
![FUNDAMENTALS OF CORPORATE FINANCE](https://www.bartleby.com/isbn_cover_images/9781260013962/9781260013962_smallCoverImage.gif)
![Financial Management: Theory & Practice](https://www.bartleby.com/isbn_cover_images/9781337909730/9781337909730_smallCoverImage.gif)
![Essentials Of Investments](https://compass-isbn-assets.s3.amazonaws.com/isbn_cover_images/9781260013924/9781260013924_smallCoverImage.jpg)
![FUNDAMENTALS OF CORPORATE FINANCE](https://www.bartleby.com/isbn_cover_images/9781260013962/9781260013962_smallCoverImage.gif)
![Financial Management: Theory & Practice](https://www.bartleby.com/isbn_cover_images/9781337909730/9781337909730_smallCoverImage.gif)
![Foundations Of Finance](https://www.bartleby.com/isbn_cover_images/9780134897264/9780134897264_smallCoverImage.gif)
![Fundamentals of Financial Management (MindTap Cou…](https://www.bartleby.com/isbn_cover_images/9781337395250/9781337395250_smallCoverImage.gif)
![Corporate Finance (The Mcgraw-hill/Irwin Series i…](https://www.bartleby.com/isbn_cover_images/9780077861759/9780077861759_smallCoverImage.gif)