Suppose it is the autumn of 2020. The management of a manufacturing company considers the use of a machine on January 1, 2021 for certain processes that have so far been executed by stand-by workers. The machine is expected to lead to savings on wages of € 140,000 per year during the term of the project. In addition, for the level of the net working capital needed a one-time reduction of € 50,000 is expected at the start of the project.
The purchase price of the machine is € 600,000. This amount will be paid on January 1, 2021. The economic lifetime of the machine is five years. The estimated residual value of the machine (the amount against which the machine can be sold after five years) is € 100,000.
In 2020, management commissioned a specialist agency to test the proper functioning of the machine. This investigation cost € 40,000. This amount was paid in August 2020. The investigation made clear that the expected cost savings on wages could be realized with certainty. The cost of capital of the project is set at 5%.
For the assessment of the project, a tax rate on profits of 20% should be taken into account.
At the end of 2025 there will be a change in net working capital. This change leads to…..