Question

DataPoint Engineering is considering the purchase of a new piece of equipment for $330,000. It has an eight-year midpoint of its asset depreciation range (ADR). It will require an additional initial investment of $150,000 in nondepreciable working capital. Fifty-seven thousand dollars of this investment will be recovered after the sixth year and will provide additional cash flow for that year. Income before depreciation and taxes for the next six are shown in the following table. Use Table 12–11, Table 12–12. Use Appendix B for an approximate answer but calculate your final answer using the formula and financial calculator methods.

Year	Amount
1	$	212,000
2		178,000
3		148,000
4		133,000
5		104,000
6		94,000

The tax rate is 40 percent. The cost of capital must be computed based on the following:

		Cost (aftertax)			Weights
Debt	Kd		10.30	%		20	%
Preferred stock	Kp		14.20			20
Common equity (retained earnings)	Ke		19.00			60

a. Determine the annual depreciation schedule. (Do not round intermediate calculations. Round your depreciation base and annual depreciation answers to the nearest whole dollar. Round your percentage depreciation answers to 3 decimal places.)
  

b. Determine the annual cash flow for each year. Be sure to include the recovered working capital in Year 6. (Do not round intermediate calculations and round your answers to 2 decimal places.)
  

c. Determine the weighted average cost of capital. (Do not round intermediate calculations. Enter your answer as a percent rounded to 2 decimal places.)
  

d-1. Determine the net present value. (Use the WACC from part c rounded to 2 decimal places as a percent as the cost of capital (e.g., 12.34%). Do not round any other intermediate calculations. Round your answer to 2 decimal places.)
  

d-2. Should DataPoint purchase the new equipment?
  

	No
	Yes

Answer 1

a)	Year 1	$   66,000
	Year 2	$ 105,600
	Year 3	$   63,360
	Year 4	$   37,950
	Year 5	$   37,950
	Year 6	$   19,140
b)	Year 1	$ 153,600
	Year 2	$ 149,040
	Year 3	$ 114,144
	Year 4	$   94,980
	Year 5	$   77,580
	Year 6	$ 121,056
c)	16.30%
d-1)	-$27,871.90
d-2)	No