Question
In: Accounting
considering investing in a new piece of equipment that is expected to generate $30,000 of revenue...
considering investing in a new piece of equipment that is expected to generate $30,000 of revenue the first year, increasing 15% per year for the 9 year useful life. The salvage value is expected to be 20% of the initial investment. Using a MARR of 10% and an equivalent worth method, determine the maximum your company should pay for the equipment in order for this to be a satisfactory investment.
Solutions
Expert Solution
| At Initial Invest ment @ 300000 | |||
| Cash Inflows | PV Factor @ 10% | Discounted Cash Flows | |
| Year 1 | 30000 | 0.9091 | 27273 |
| Year 2 | 34500 | 0.8264 | 28512 |
| Year 3 | 39675 | 0.7513 | 29808 |
| Year 4 | 45626 | 0.6830 | 31163 |
| Year 5 | 52470 | 0.6209 | 32580 |
| Year 6 | 60341 | 0.5645 | 34061 |
| Year 7 | 69392 | 0.5132 | 35609 |
| Year 8 | 79801 | 0.4665 | 37228 |
| Year 9 | 91771 | 0.4241 | 38920 |
| Year 9 | 60000 | 0.4241 | 25446 |
| NPV of Cash Inflows | 320600 | ||
| Cash Outflow: | 300000 | ||
| NPV | 20600 |
| At Initial Invest ment @ 350000 | |||
| Cash Inflows | PV Factor @ 10% | Discounted Cash Flows | |
| Year 1 | 30000 | 0.9091 | 27273 |
| Year 2 | 34500 | 0.8264 | 28512 |
| Year 3 | 39675 | 0.7513 | 29808 |
| Year 4 | 45626 | 0.6830 | 31163 |
| Year 5 | 52470 | 0.6209 | 32580 |
| Year 6 | 60341 | 0.5645 | 34061 |
| Year 7 | 69392 | 0.5132 | 35609 |
| Year 8 | 79801 | 0.4665 | 37228 |
| Year 9 | 91771 | 0.4241 | 38920 |
| Year 9 | 70000 | 0.4241 | 29687 |
| NPV of Cash Inflows | 324841 | ||
| Cash Outflow: | 350000 | ||
| NPV | -25159 |
| Lets Say Initial Investment is X | |||||
| So, in order to evaluate maximum satisfactory investment to be made | |||||
| where NPV is Zero, means Capital Outflow is equal to Capital Inflow. | |||||
| At that point only, consiedred Satisfactory investment. | |||||
| Case 1 : | 300000 | ||||
| Case 2: | 350000 | ||||
| Details: | NPV @ 300000 | 20600 | |||
| NPV @ 350000 | -25159 | ||||
| Using Expolation and Interpolation method | |||||
| Difference between 300000 - 350000 | 50000 | ||||
| Difference between 20600 - (- 25159 ) | 45759 | ||||
| Hence we are looking for 0 as NPV | |||||
| Hence, 50000 X 20600/ 45759 = 22509.23 | |||||
| Add 22509.23 +300000 | 322509 |
Hence,
| At Initial Invest ment @ 300000 | |||
| Cash Inflows | PV Factor @ 10% | Discounted Cash Flows | |
| Year 1 | 30000 | 0.9091 | 27273 |
| Year 2 | 34500 | 0.8264 | 28512 |
| Year 3 | 39675 | 0.7513 | 29808 |
| Year 4 | 45626 | 0.6830 | 31163 |
| Year 5 | 52470 | 0.6209 | 32580 |
| Year 6 | 60341 | 0.5645 | 34061 |
| Year 7 | 69392 | 0.5132 | 35609 |
| Year 8 | 79801 | 0.4665 | 37228 |
| Year 9 | 91771 | 0.4241 | 38920 |
| Year 9 | 64501.8 | 0.4241 | 27355 |
| NPV of Cash Inflows | 322509 | ||
| Cash Outflow: | 322509 | ||
| NPV | 0 |
From ABove it can be concluded that maximum investment can be made is only 322509, and any investment above that level is not beneficial.
ekkarill92 answered 1 year agoRelated Solutions
Altman Corporation is considering investing $75,000 in a new piece of machinery that will generate net...
Altman Corporation is considering investing $75,000 in a new
piece of machinery that will generate net annual cash flows of
$25,000 each year for the next 5 years. The machine has a salvage
value of $8,000 at the end of its 5 year useful life. Altman's cost
of capital and discount rate is 9%. Which of the following tables
and criteria should we use to discount the salvage value of
the equipment?
a
PV of a single sum table, n=5,...
Johnson Manufacturing is considering investing $80,000 in a new piece of machinery that will generate net annual cash flows of $30,000 each year for the next 7 years
Johnson Manufacturing is considering investing $80,000 in a new piece of machinery that will generate net annual cash flows of $30,000 each year for the next 7 years. The machine has a salvage value of $10,000 at the end of its 7 year useful life. Johnson's cost of capital and discount rate is 8%. Which of the following tables and criteria should we use to discount the net annual cash flow? PV of annuity table, n=7, i=8% PV of a single sum...
Tank Ltd is considering undertaking the purchase of a new piece of equipment that is expected...
Tank Ltd is considering undertaking the purchase of a new piece
of equipment that is expected to increase pre-tax income(EBITDA) by
$7,000 each year for the next 5 years. It costs $25,000 to purchase
today and for tax purposes must be depreciated down zero over its 8
year useful life using the straight-line method. If Tank is
actually forecasting a salvage (for capital budgeting purposes) of
$8,000 after 5 years, what is the machine's net cash flow (after
tax) for...
Tank Ltd is considering undertaking the purchase of a new piece of equipment that is expected...
Tank Ltd is considering undertaking the purchase of a new piece
of equipment that is expected to increase revenue by $12,000 each
year for six years. The equipment will increase costs $4,000 each
year for six years. It costs $32,000 to purchase today and for tax
purposes must be depreciated down to zero over its 8 year useful
life using the straight-line method. If Tank is actually
forecasting a salvage (for capital budgeting purposes) of $5,000
after 6 years, what...
Campbell Company is considering investing in two new vans that are expected to generate combined cash...
Campbell Company is considering investing in two new vans that
are expected to generate combined cash inflows of $30,000 per year.
The vans’ combined purchase price is $94,500. The expected life and
salvage value of each are four years and $20,900, respectively.
Campbell has an average cost of capital of 12 percent. (PV of $1
and PVA of $1) (Use appropriate factor(s) from the tables
provided.)
Required
Calculate the net present value of the investment
opportunity.
Jordan Company is considering investing in two new vans that are expected to generate combined cash...
Jordan Company is considering investing in two new vans that are
expected to generate combined cash inflows of $30,500 per year. The
vans’ combined purchase price is $96,000. The expected life and
salvage value of each are five years and $20,500, respectively.
Jordan has an average cost of capital of 16 percent. (PV of $1 and
PVA of $1) (Use appropriate factor(s) from the tables
provided.)
Required
Calculate the net present value of the investment opportunity.
(Negative amount should be...
TA, Inc. is considering replacing a piece of old equipment with a piece of new equipment....
TA, Inc. is considering replacing a piece of old equipment with
a piece of new equipment. Details for both are given below:
Old Equipment
New Equipment
Current book value
$1,500,000
Current market value
$2,500,000
Acquisition cost
$6,200,000
Remaining life
10 years
Life
10 years
Annual sales
$350,000
Annual sales
$850,000
Cash operating expenses
$140,000
Cash operating expenses
$500,000
Annual depreciation
$150,000
Annual depreciation
$620,000
Accounting salvage value
$0
Accounting salvage value
$0
Expected salvage value after 10 years
$240,000
Expected...
TA, Inc. is considering replacing a piece of old equipment with a piece of new equipment....
TA, Inc. is considering replacing a piece of old equipment with
a piece of new equipment. Details for both are given below:
Old Equipment
New Equipment
Current book value
$1,800,000
Current market value
$2,500,000
Acquisition cost
$6,200,000
Remaining life
10 years
Life
10 years
Annual sales
$350,000
Annual sales
$850,000
Cash operating expenses
$140,000
Cash operating expenses
$500,000
Annual depreciation
$180,000
Annual depreciation
$620,000
Accounting salvage value
$0
Accounting salvage value
$0
Expected salvage value
$240,000
Expected salvage value
$750,000...
Perez Electronics is considering investing in manufacturing equipment expected to cost $310,000. The equipment has an...
Perez Electronics is considering investing in manufacturing
equipment expected to cost $310,000. The equipment has an estimated
useful life of four years and a salvage value of $ 18,000. It is
expected to produce incremental cash revenues of $155,000 per year.
Perez has an effective income tax rate of 40 percent and a desired
rate of return of 10 percent. (PV of $1 and PVA of $1) (Use
appropriate factor(s) from the tables provided.)
Required
Determine the net present...
Harper Electronics is considering investing in manufacturing equipment expected to cost $250,000. The equipment has an...
Harper Electronics is considering investing in manufacturing
equipment expected to cost $250,000. The equipment has an estimated
useful life of four years and a salvage value of $25,000. It is
expected to produce incremental cash revenues of $125,000 per year.
Harper has an effective income tax rate of 30 percent and a desired
rate of return of 10 percent. (PV of $1 and PVA of $1) (Use
appropriate factor(s) from the tables provided.)
Required
Determine the net present value and...
ADVERTISEMENT
ADVERTISEMENT
Latest Questions
- Which statement is true of an e-distributor? a. An e-distributor offers services from different vendors in...
- “It is better to market a new product quickly and then upgrade the design later than...
- What is is a history behind therapeutic techniques ( from witchcraft to deinstitutionalization) for psychological disorders?
- The figure presents a skier at Point A, at the top of a ski jump, which...
- A doctor wants to estimate the mean HDL cholesterol of all 20- to 29-year-old females. How...
- Problem 1 You are asked to perform a capacity analysis for the clinic. The current resources...
- Post Card Depot, an large retailer of post cards, orders 5,784,638 post cards per year from...
ADVERTISEMENT