1. Your company is analyzing the possible purchase of new equipment at a cost of $150,000....

1. Your company is analyzing the possible purchase of new equipment at a cost of $150,000. Assume straight-line depreciation and a 3-year depreciable life. It is estimated the equipment would save:$120,000 in Year 1$120,000 in Year 2$120,000 in Year 3$120,000 in Year 4Project operating costs are expected to be $40,000 each year. The firm’s income tax rate is 21 percent, and its required rate of return or cost of capital is 12 percent. Calculate the Net Present Value (NPV) of this project. Should your firm accept or reject the project? Year 4

Solutions

Expert Solution

Calculation of NPV of the Project
Particulars	0	1	2	3	4
Initial Investment
Cost of Equipment (A)	-150000
Operating Cash Flows
Savings in Costs (B)		120000	120000	120000	120000
Operating Costs (C )		40000	40000	40000	40000
Depreciaiton (D) $150,000 / 3 years		50000	50000	50000
Profit Before Tax (E = B-C-D)		30000	30000	30000	80000
Tax @21% (F = E*21%)		6300	6300	6300	16800
Profit After Tax (G = E-F)		23700	23700	23700	63200
Add back Depreciation (H = D)		50000	50000	50000
Net Operating Cash Flows (I = G+H)		73700	73700	73700	63200
Total Cash Flows (J = A+I)	-150000	73700	73700	73700	63200
Discount rate @12% (K) 1/(1+12%)^n n=0,1,2,3,4	1	0.892857143	0.797193878	0.711780248	0.635518078
Discounted Cash Flows (L = J*K)	-150000	65803.57143	58753.18878	52458.20426	40164.74256
Net Present Value	67179.70702
Therefore, NPV of the Project is $67,179.71
Firm should Accept the project since NPV>0

jeff jeffy answered 1 year ago

Next > < Previous

Related Solutions

A firm can purchase new equipment for a $150,000 initial investment.

NPV and maximum return A firm can purchase new equipment for a $150,000 initial investment. The equipment generates an annual after-tax cash inflow of $44,400 for 4 years. a. Determine the net present value (NPV) of the asset, assuming that the firm has a cost of capital of 10%. Is the project acceptable? b. Determine the maximum required rate of return that the firm can have and still accept the asset.

On June 1, 2018, XYZ Company paid $150,000 to purchase some equipment. The equipment was assigned...

On June 1, 2018, XYZ Company paid $150,000 to purchase some equipment. The equipment was assigned a useful life of 20 years and was to be depreciated using the straight-line method. On October 31, 2022, XYZ Company sold the equipment for $102,970 cash. XYZ Company recorded a loss on the sale equal to $14,965. Calculate the residual value that was assigned to the equipment.

Your company plans to purchase some new equipment with anestimated cost of $2.00 million two...

Your company plans to purchase some new equipment with an estimated cost of $2.00 million two years from now. Your company earns 5.1% compounded monthly on its savings. How much does the company need to save at the end of each month if it wants to pay cash for this purchase?

LuLuLime (LLL) is a company that sells modern equipment. To purchase a new equipment for your...

LuLuLime (LLL) is a company that sells modern equipment. To purchase a new equipment for your company from LLL, you as a financial manager have narrowed down two equipment models which meet your performance requirements equally. However, the schedule of payments of two models are different. Model A requires yearly payment of $15,000 for 5 years with the first payment to be made today. Model B requires yearly payment of $15,500 for 5 years with the first payment to be...

A business borrowed $150,000 from a bank to purchase new equipment. The interest on the loan...

A business borrowed $150,000 from a bank to purchase new equipment. The interest on the loan is 3% per year, and it must be paid in 8 years. Create a loan schedule for the payments

On July 1, Andrew Company purchased equipment at a cost of $150,000 that has a depreciable...

On July 1, Andrew Company purchased equipment at a cost of $150,000 that has a depreciable cost of $120,000 and an estimated useful life of 3 years or 60,000 hours. Required: Using straight-line depreciation, prepare the journal entry to record depreciation expense for (a) the first year, (b) the second year, and (c) the last year on December 31. Refer to the Chart of Accounts for exact wording of account titles. CHART OF ACCOUNTS Andrew Company General Ledger ASSETS 110...

Your company is analyzing the potential purchase of a new set of tractors for over-the-road use...

Your company is analyzing the potential purchase of a new set of tractors for over-the-road use with a MACRS depreciable life of 3 years. The new tractors will replace the existing tractors. Depreciation charges will be $27,500 in year 1; $38,000 in year 2; $11,500 in year 3; and $5,700 in year 4. Estimated revenues and expenses are shown in the following table for the new and the old tractors. The company will pay an estimated 34% tax rate. Assume...

Elgin Restaurant Supplies is analyzing the purchase of manufacturing equipment that will cost $62,000. The annual...

Elgin Restaurant Supplies is analyzing the purchase of manufacturing equipment that will cost $62,000. The annual cash inflows are as follows. Use Appendix D. Year Cash Flow 1 $31,000 2 29,000 3 24,000 a. Determine the IRR using interpolation. (Round the intermediate calculations to the nearest whole dollar. Round the final answer to 2 decimal places.) IRR % b. With a cost of capital of 16 percent, should the machine be purchased? Yes No c. With information from...

Elgin Restaurant Supplies is analyzing the purchase of manufacturing equipment that will cost $41,000. The annual...

Elgin Restaurant Supplies is analyzing the purchase of manufacturing equipment that will cost $41,000. The annual cash inflows are as follows. Use Appendix D. Year Cash Flow 1 $20,000 2 19,000 3 16,500 a. Determine the IRR using interpolation. (Round the intermediate calculations to the nearest whole dollar. Round the final answer to 2 decimal places.) IRR % b. With a cost of capital of 16 percent, should the machine be purchased? Yes No c. With information from...

Software Inc. is considering the purchase of new computer equipment totaling $150,000 with an estimated salvage...

Software Inc. is considering the purchase of new computer equipment totaling $150,000 with an estimated salvage value of $25,000 after three years. Maintenance, repairs, supplies, and other operating costs are estimated to be $13,000 per year. Determine the following: The annual cost based on the depreciation. The annual cost using a desired ROI of 15%. If the funds to purchase the equipment are borrowed at a rate of 8% for three years, what is the effect on the annual costs?...

Subjects