Question

In: Finance

Milton Industries wants to purchase new equipment that has a quoted price of $1,000,000. Milton estimates...

Milton Industries wants to purchase new equipment that has a quoted price of $1,000,000. Milton estimates an additional cost of $85,000 will be needed today to have the equipment modified, shipped, and installed. The purchase of this additional equipment will require Milton to invest an estimated $55,000 in net working capital upfront, and this investment should be recovered when Milton sells the equipment. If purchased, the equipment will be employed for a total of five years, and then sold for an estimated $640,000. The equipment will be depreciated straight-line on a five-year schedule. During each of the years that the equipment is in service, it is expected to boost Milton’s sales revenue by $298,000 though annual operating costs (other than depreciation) are also expected to be higher, to the extent of $74,000. Milton faces a marginal tax rate of 25%, and its cost of capital is 7.25%.  The NPV of this project is:

$142,224

$101,783

$95,228

$118,970

$80,258

Solutions

Expert Solution

Annual depreciation = (1,000,000 + 85,000) / 5

Annual depreciation = 217,000

Initial investment = 1,000,000 + 85,000 + 55,000 = 1,140,000

Operating cash flow from year 1 to year 5 =(Revenue - costs - depreciation)(1 - tax) + depreciation

Operating cash flow from year 1 to year 5 = (298,000 - 74,000 - 217,000)(1 - 0.25) + 217,000

Operating cash flow from year 1 to year 5 = 5,250 + 217,000

Operating cash flow from year 1 to year 5 = 222,250

Year 5 non operating cash flow = Market value + recovery of NWC - tax(market value - book value)

Year 5 non operating cash flow = 640,000 + 55,000 - (0.25(640,000 - 0)

Year 5 non operating cash flow = 640,000 + 55,000 - 160,000

Year 5 non operating cash flow = 535,000

NPV = Present value of cash inflows present value of cash outflows

NPV = -1,140,000 + 222,250 / (1 + 0.0725)^1 + 222,250 / (1 + 0.0725)^2 + 222,250 / (1 + 0.0725)^3 + 222,250 / (1 + 0.0725)^4 + 222,250 / (1 + 0.0725)^5 + 535,000 / (1 + 0.0725)^5

NPV = $142,224


Related Solutions

Milton Industries wants to purchase new equipment that has a quoted price of $1,000,000. Milton estimates...
Milton Industries wants to purchase new equipment that has a quoted price of $1,000,000. Milton estimates an additional cost of $95,000 will be needed today to have the equipment modified, shipped, and installed. The purchase of this additional equipment will require Milton to invest an estimated $65,000 in net working capital upfront, and this investment should be recovered when Milton sells the equipment. If purchased, the equipment will be employed for a total of five years, and then sold for...
Milton Industries wants to purchase new equipment that has a quoted price of $1,000,000. Milton estimates...
Milton Industries wants to purchase new equipment that has a quoted price of $1,000,000. Milton estimates an additional cost of $95,000 will be needed today to have the equipment modified, shipped, and installed. The purchase of this additional equipment will require Milton to invest an estimated $65,000 in net working capital upfront, and this investment should be recovered when Milton sells the equipment. If purchased, the equipment will be employed for a total of five years, and then sold for...
Milton Industries wants to purchase new equipment that has a quoted price of $1,000,000. Milton estimates...
Milton Industries wants to purchase new equipment that has a quoted price of $1,000,000. Milton estimates an additional cost of $95,000 will be needed today to have the equipment modified, shipped, and installed. The purchase of this additional equipment will require Milton to invest an estimated $65,000 in net working capital upfront, and this investment should be recovered when Milton sells the equipment. If purchased, the equipment will be employed for a total of five years, and then sold for...
Milton Industries wants to purchase new equipment that has a quoted price of $1,000,000. Milton estimates...
Milton Industries wants to purchase new equipment that has a quoted price of $1,000,000. Milton estimates an additional cost of $95,000 will be needed today to have the equipment modified, shipped, and installed. The purchase of this additional equipment will require Milton to invest an estimated $65,000 in net working capital upfront, and this investment should be recovered when Milton sells the equipment. If purchased, the equipment will be employed for a total of five years, and then sold for...
Harriman Manufacturing Company is evaluating the purchase of a new piece of equipment. The quoted price...
Harriman Manufacturing Company is evaluating the purchase of a new piece of equipment. The quoted price is $50,000, and it would cost Harriman another $ 10,000 for related capital costs such as transportation and equipment modification for special use. The total investment would fall into MACRS three year class with depreciation rates being applied to the full capitalized costs not excluding salvage at 33%, 45%, 15% and 7% in years 1-4, respectively. Harriman expects that the equipment would be sold...
Harriman Manufacturing Company is evaluating the purchase of a new piece of equipment. The quoted price...
Harriman Manufacturing Company is evaluating the purchase of a new piece of equipment. The quoted price is $50,000, and it would cost Harriman another $ 10,000 for related capital costs such as transportation and equipment modification for special use. The total investment would fall into MACRS three year class with depreciation rates being applied to the full capitalized costs not excluding salvage at 33%, 45%, 15% and 7% in years 1-4, respectively. Harriman expects that the equipment would be sold...
Harriman Manufacturing Co. is evaluating the purchase of a new forklift. The quoted price is $50,000,...
Harriman Manufacturing Co. is evaluating the purchase of a new forklift. The quoted price is $50,000, and it would cost Harriman another $10,000 for related capital costs such as transportation and equipment modification for special use. The total investment would fall into MACRS three year class with depreciation rates being applied to the full capitalized costs, not deducting salvage, at 33%, 45%, 15% and 7% in years 1-4, respectively. Harriman expects that the equipment would be sold in the fourth...
Harriman Manufacturing Co. is evaluating the purchase of a new forklift. The quoted price is $50,000,...
Harriman Manufacturing Co. is evaluating the purchase of a new forklift. The quoted price is $50,000, and it would cost Harriman another $10,000 for related capital costs such as transportation and equipment modification for special use. The total investment would fall into MACRS three year class with depreciation rates being applied to the full capitalized costs, not deducting salvage, at 33%, 45%, 15% and 7% in years 1-4, respectively. Harriman expects that the equipment would be sold in the fourth...
Monty Industries is considering the purchase of new equipment costing $1,300,000 to replace existing equipment that...
Monty Industries is considering the purchase of new equipment costing $1,300,000 to replace existing equipment that will be sold for $194,000. The new equipment is expected to have a $223,000 salvage value at the end of its 4-year life. During the period of its use, the equipment will allow the company to produce and sell an additional 32,600 units annually at a sales price of $27 per unit. Those units will have a variable cost of $15 per unit. The...
Comey Products has decided to acquire some new equipment having a $270,000 purchase price. The equipment...
Comey Products has decided to acquire some new equipment having a $270,000 purchase price. The equipment will last 4 years and is in the MACRS 3-year class. (The depreciation rates for Year 1 through Year 4 are equal to 0.3333, 0.4445, 0.1481, and 0.0741.) The firm can borrow at a 10% rate and pays a 25% federal-plus-state tax rate. Comey is considering leasing the property but wishes to know the cost of borrowing that it should use when comparing purchasing...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT