Question

In: Accounting

Bi-Coastal Railroad Inc. is considering acquiring equipment at a cost of $136,000. The equipment has an...

Bi-Coastal Railroad Inc. is considering acquiring equipment at a cost of $136,000. The equipment has an estimated life of 10 years and no residual value. It is expected to provide yearly net cash flows of $68,000. The company’s minimum desired rate of return for net present value analysis is 15%. Present Value of an Annuity of $1 at Compound Interest Year 6% 10% 12% 15% 20% 1 0.943 0.909 0.893 0.870 0.833 2 1.833 1.736 1.690 1.626 1.528 3 2.673 2.487 2.402 2.283 2.106 4 3.465 3.170 3.037 2.855 2.589 5 4.212 3.791 3.605 3.353 2.991 6 4.917 4.355 4.111 3.785 3.326 7 5.582 4.868 4.564 4.160 3.605 8 6.210 5.335 4.968 4.487 3.837 9 6.802 5.759 5.328 4.772 4.031 10 7.360 6.145 5.650 5.019 4.192 Compute the following: a. The average rate of return, assuming the annual earnings are equal to the net cash flows less the annual depreciation expense on the equipment. If required, round your answer to one decimal place. % b. The cash payback period. years c. The net present value. Use the above table of the present value of an annuity of $1. Round to the nearest dollar. If required, use a minus sign to indicate negative net present value" for current grading purpose. Present value of annual net cash flows $ Less amount to be invested $ Net present value $

Solutions

Expert Solution

Cost of Equipment = $136,000
Useful Life = 10 years

Annual Depreciation = Cost of Equipment / Useful Life
Annual Depreciation = $136,000 / 10
Annual Depreciation = $13,600

Annual Net Cash Flows = $68,000

Annual Net Income = Annual Net Cash Flows - Annual Depreciation
Annual Net Income = $68,000 - $13,600
Annual Net Income = $54,400

Answer a.

Average Investment = Cost of Equipment / 2
Average Investment = $136,000 / 2
Average Investment = $68,000

Average Rate of Return = Annual Net Income / Average Investment
Average Rate of Return = $54,400 / $68,000
Average Rate of Return = 80.0%

Answer b.

Cash Payback Period = Cost of Equipment / Annual Net Cash Flows
Cash Payback Period = $136,000 / $68,000
Cash Payback Period = 2.0 years

Answer c.

Present Value of Annual Net Cash Flows = $68,000 * PVA of $1 (15%, 10)
Present Value of Annual Net Cash Flows = $68,000 * 5.019
Present Value of Annual Net Cash Flows = $341,292

Net Present Value = Present Value of Annual Net Cash Flows - Amount to be invested
Net Present Value = $341,292 - $136,000
Net Present Value = $205,292


Related Solutions

Bi-Coastal Railroad Inc. is considering acquiring equipment at a cost of $384,000. The equipment has an...
Bi-Coastal Railroad Inc. is considering acquiring equipment at a cost of $384,000. The equipment has an estimated life of 10 years and no residual value. It is expected to provide yearly net cash flows of $48,000. The company’s minimum desired rate of return for net present value analysis is 10%. Present Value of an Annuity of $1 at Compound InterestYear6%10%12%15%20%10.9430.9090.8930.8700.83321.8331.7361.6901.6261.52832.6732.4872.4022.2832.10643.4653.1703.0372.8552.58954.2123.7913.6053.3532.99164.9174.3554.1113.7853.32675.5824.8684.5644.1603.60586.2105.3354.9684.4873.83796.8025.7595.3284.7724.031107.3606.1455.6505.0194.192 Compute the following: a. The average rate of return, assuming the annual earnings are equal to the net cash flows...
Bi-Coastal Railroad Inc. is considering acquiring equipment at a cost of $340,000. The equipment has an...
Bi-Coastal Railroad Inc. is considering acquiring equipment at a cost of $340,000. The equipment has an estimated life of 10 years and no residual value. It is expected to provide yearly net cash flows of $68,000. The company’s minimum desired rate of return for net present value analysis is 10%. Present Value of an Annuity of $1 at Compound Interest Year 6% 10% 12% 15% 20% 1 0.943 0.909 0.893 0.870 0.833 2 1.833 1.736 1.690 1.626 1.528 3 2.673...
Spanish Peaks Railroad Inc. is considering acquiring equipment at a cost of $480,000. The equipment has...
Spanish Peaks Railroad Inc. is considering acquiring equipment at a cost of $480,000. The equipment has an estimated life of 10 years and no residual value. It is expected to provide yearly net cash flows of $60,000. The company's minimum desired rate of return for net present value analysis is 10%. Present Value of an Annuity of $1 at Compound Interest Year 6% 10% 12% 15% 20% 1 0.943 0.909 0.893 0.870 0.833 2 1.833 1.736 1.690 1.626 1.528 3...
Spanish Peaks Railroad Inc. is considering acquiring equipment at a cost of $245,000. The equipment has...
Spanish Peaks Railroad Inc. is considering acquiring equipment at a cost of $245,000. The equipment has an estimated life of 10 years and no residual value. It is expected to provide yearly net cash flows of $49,000. The company's minimum desired rate of return for net present value analysis is 15%. Present Value of an Annuity of $1 at Compound Interest Year 6% 10% 12% 15% 20% 1 0.943 0.909 0.893 0.870 0.833 2 1.833 1.736 1.690 1.626 1.528 3...
Average Rate of Return, Cash Payback Period, Net Present Value Method Bi-Coastal Railroad Inc. is considering...
Average Rate of Return, Cash Payback Period, Net Present Value Method Bi-Coastal Railroad Inc. is considering acquiring equipment at a cost of $116,000. The equipment has an estimated life of 10 years and no residual value. It is expected to provide yearly net cash flows of $29,000. The company’s minimum desired rate of return for net present value analysis is 10%. Present Value of an Annuity of $1 at Compound Interest Year 6% 10% 12% 15% 20% 1 0.943 0.909...
Average Rate of Return, Cash Payback Period, Net Present Value Method Bi-Coastal Railroad Inc. is considering...
Average Rate of Return, Cash Payback Period, Net Present Value Method Bi-Coastal Railroad Inc. is considering acquiring equipment at a cost of $196,000. The equipment has an estimated life of 10 years and no residual value. It is expected to provide yearly net cash flows of $49,000. The company’s minimum desired rate of return for net present value analysis is 12%. Present Value of an Annuity of $1 at Compound Interest Year 6% 10% 12% 15% 20% 1 0.943 0.909...
Average Rate of Return, Cash Payback Period, Net Present Value Method Bi-Coastal Railroad Inc. is considering...
Average Rate of Return, Cash Payback Period, Net Present Value Method Bi-Coastal Railroad Inc. is considering acquiring equipment at a cost of $248,000. The equipment has an estimated life of 10 years and no residual value. It is expected to provide yearly net cash flows of $62,000. The company’s minimum desired rate of return for net present value analysis is 10%. Present Value of an Annuity of $1 at Compound Interest Year 6% 10% 12% 15% 20% 1 0.943 0.909...
Average Rate of Return, Cash Payback Period, Net Present Value Method Bi-Coastal Railroad Inc. is considering...
Average Rate of Return, Cash Payback Period, Net Present Value Method Bi-Coastal Railroad Inc. is considering acquiring equipment at a cost of $144,000. The equipment has an estimated life of 10 years and no residual value. It is expected to provide yearly net cash flows of $72,000. The company’s minimum desired rate of return for net present value analysis is 12%. Present Value of an Annuity of $1 at Compound Interest Year 6% 10% 12% 15% 20% 1 0.943 0.909...
You are considering a project which requires $136,000 in external financing. The flotation cost of equity...
You are considering a project which requires $136,000 in external financing. The flotation cost of equity is 11 % and the cost of debt is 4.5 %. You wish to maintain a debt-equity ratio of.45. What is the initial cost of the project including the flotation costs? Multiple Choice $149,422 $143,367 $155,283 $138,009 $154,004
The Masterson, Inc. is considering the purchase of a piece of equipment whose upfront cost is...
The Masterson, Inc. is considering the purchase of a piece of equipment whose upfront cost is $65 million. The company estimates that the result of operating this equipment could go one of two ways: it could be highly successful and produce EBIT of $15 million in year one and that EBIT grows at 3.42% per year for nine more years; or it could be a poor performer and produce only $5 million in EBIT in year one and that will...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT