In: Finance
Consider the case of DropIt Fast Parcel Company, working hard during the Corona virus lockdown. Dropit Fast is considering purchasing some new equipment to replace existing equipment ( i.e. delivery car) that has a book value of zero, but market value of $15,000 The new equipment costs $90,000 and is expected to provide production savings and increased profits of $20,000 per year for the next ten years. The new equipment has an expected useful life of ten years, after which the estimated salvage value would be $10,000. Asuming straight-line depreciation, a 34% effective tax rate, and a cost of capital (i.e. discount rate) of 12%, should DropIt Fast replace the equipment/car?
Answer :
Calculation of Net Present Value
Year 0 | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
Initial Investment | 90000 | ||||||||||
Saving in Production | 20000 | 20000 | 20000 | 20000 | 20000 | 20000 | 20000 | 20000 | 20000 | 20000 | |
Less : Depreciation [(90000 - 10000) / 10 ] | 8000 | 8000 | 8000 | 8000 | 8000 | 8000 | 8000 | 8000 | 8000 | 8000 | |
Earning before taxes | 12000 | 12000 | 12000 | 12000 | 12000 | 12000 | 12000 | 12000 | 12000 | 12000 | |
Taxes @ 34% | -4080 | -4080 | -4080 | -4080 | -4080 | -4080 | -4080 | -4080 | -4080 | -4080 | |
Earnings After Taxes | 7920 | 7920 | 7920 | 7920 | 7920 | 7920 | 7920 | 7920 | 7920 | 7920 | |
Add : Depreciation | 8000 | 8000 | 8000 | 8000 | 8000 | 8000 | 8000 | 8000 | 8000 | 8000 | |
Plus : Salvage Value | 10000 | ||||||||||
Sale Value of Old Machine ( Net of Taxes) | -9900 | ||||||||||
Operating Cash Flows | 80100 | 15920 | 15920 | 15920 | 15920 | 15920 | 15920 | 15920 | 15920 | 15920 | 25920 |
PV Factor @ 12% | 1 | 0.892857 | 0.797194 | 0.71178 | 0.635518 | 0.567427 | 0.506631 | 0.452349 | 0.403883 | 0.36061 | 0.321973 |
PV of Net Cash flows (Inflow) | 14214.29 | 12691.33 | 11331.54 | 10117.45 | 9033.436 | 8065.567 | 7201.4 | 6429.821 | 5740.912 | 8345.546 | |
PV of Net Cash flows (Outflow) | 80100 | ||||||||||
The net present value (NPV) of this project is | = $ 13071.28 or $ 13071.28 | ||||||||||
NPV = PV of cash inflow - PV of cash outflow | |||||||||||
= 93171.28298- 80100 | |||||||||||
= $ 13071.28 or $ 13071.28 | |||||||||||
Book Value of old machine= 0 | |||||||||||
Related SolutionsHow does stimulating the economy during Corona Virus differ from stimulating the economy during the Great...How does stimulating the economy during Corona Virus
differ from stimulating the economy during the Great Recession?
What might be some of the long run costs of the stimulus
package?
2-What is the effect on the budget constraint now in America during this corona virus crisis...
2-What is the effect on the budget constraint now in America during
this corona virus crisis and what is the effect on the economy
?
i
have to explain the budget constraint of america during this corona
crisis and explain what effect it has on the economic now
Case: The Corona Virus has ravaged the nation’s economy, social norms and changed our way of...Case: The Corona Virus has ravaged the nation’s economy,
social norms and changed our way of life. As I have taught you,
marketing is a form of strategic illusionism that controls not only
consumer buying behavior but how we see the world itself. Respond
to the following questions reflecting on how the Corona Virus has
impacted the marketing landscape.
1. What type of consumer buying behavior was a result of
the Corona Virus? Give at least 2 examples to support...
During the Covid 19 pandemic (corona virus diseases 19) there are many businesses experiencing disruption such...During the Covid 19 pandemic (corona virus diseases 19) there
are many businesses experiencing disruption such as retail,
hospitality, travel, shopping malls, property, office rentals, etc.
Instead, there are some businesses are booming, such as e-commerce,
online schooling, webinars or online training, sports equipment at
home and others. As is known, before the vaccine of that covid 19
was discovered, it is predicted that the duration of this pandemic
will plague within the next 1-2 years. In this period, most...
During the Covid 19 pandemic (corona virus diseases 19) there are many businesses experiencing disruption such...During the Covid 19 pandemic (corona virus diseases 19) there
are many businesses experiencing disruption such as retail,
hospitality, travel, shopping malls, property, office rentals, etc.
Instead, there are some businesses are booming, such as e-commerce,
online schooling, webinars or online training, sports equipment at
home and others. As is known, before the vaccine of that covid 19
was discovered, it is predicted that the duration of this pandemic
will plague within the next 1-2 years. In this period, most...
Case Scenario: A teenage baseball player gets hit in the head with a fast- hard ball....Case Scenario: A teenage baseball player gets hit in the head
with a fast- hard ball. Paramedics rush him to the hospital. Upon
arrival to the ED, you find he is disoriented, he has sporadic
respiratory changes, and his pupils are dilated but respond to
light. He can tell you his name but not what has happened. During
the exam, he vacillates between being somnolent and hyper
aroused.
Question: Describe what is happening in his brain to cause
these symptoms....
Consider the claim that majority(p>0.5) of people over 50 are more affected by corona virus. But...Consider the claim that majority(p>0.5) of people over 50 are
more affected by corona virus. But a survey of 10000 people over 50
suggest that 76% of them died due to corona virus rest recovered.
Use a hypothesis test to test this claim. Use both P value and
Critical value method. Write statements describing a Type I and a
Type II error for the Null and Alternative Hypothesis that you
obtained.
Case 1 A hard working 38-year-old women who is working as a marathon coach for 15...Case 1
A hard working 38-year-old women who is working as a
marathon coach for 15 years has been having mild dull ache at the
back of her right ankle for the past 14 months but for the past few
weeks the pain has become unbearable when she is training and
experience an excruciating pain at the back of his right leg upt o
to her ankle. She has been limping on the right foot since, and
experiences frequent throbbing...
Case scenario B Consider you are the accountant working for a small IT company that manufactures...Case scenario B
Consider you are the accountant working for a small IT company
that manufactures a new memory storage device. Computer giant Dell
has offered to put the new device in their laptops if your firm
will extend them credit terms that allow them 90 days to pay. Since
your company does not have many cash resources, your boss has asked
you to look into Dell’s liquidity and analyze its ability to pay
their bills on time using the...
2) During this virus panpidemic, there has been a flurry of biotech companies working round the...2) During this virus panpidemic, there has been a flurry of
biotech companies working round the clock to find a vaccine for the
virus. One manufacturer claims to have invented a vaccine that is
80% effective within 24-48 hours. Assume vaccine effectiveness
follows a binomial distribution. A group of 100 patients are
quarantined in a hospital and treated with the vaccine. a) What is
the probability that 75 patients will be cured within 24-48 hours?
b) What is the probability...
ADVERTISEMENT
ADVERTISEMENT
Latest Questions
ADVERTISEMENT
|