Question
In: Accounting
Given the following information, calculate the Net Present Value for a capital budget proposal? Show your...
Given the following information, calculate the Net Present Value for a capital budget proposal? Show your work. Machine Cost: $6,000,000 Salvage Value: $50,000 Setup Costs: $45,000 Training Costs: $25,000 Annual maintenance costs: $45,000 Anticipated annual savings: $560,000 Annual labor savings: $25,000 Expected useful life in years: 12 Overhaul costs in year 4: $50,000 Annual operating costs: $25,000 Hurdle rate: 8%
Solutions
Expert Solution
| NPV | |||
| Initial Investment | |||
| Machine Cost | $6,000,000.00 | ||
| Setup Cost | $45,000.00 | ||
| Training Cost | $25,000.00 | ||
| Initial Investment | $6,070,000.00 | ||
| Anticipated annual savings | $560,000.00 | ||
| Annual labor savings | $25,000.00 | ||
| Less: | |||
| Annual maintenance costs | -$45,000.00 | ||
| Annual operating costs | -$25,000.00 | ||
| Net Annual Savings | $515,000.00 | ||
| Year | Cash Flow | PV @ 8% | PV |
| 0 | -$6,070,000.00 | 1.0000 | -$6,070,000.00 |
| 1 | $515,000.00 | 0.9259 | $476,851.85 |
| 2 | $515,000.00 | 0.8573 | $441,529.49 |
| 3 | $515,000.00 | 0.7938 | $408,823.60 |
| 4 | $465,000.00 | 0.7350 | $341,788.88 |
| 5 | $515,000.00 | 0.6806 | $350,500.35 |
| 6 | $515,000.00 | 0.6302 | $324,537.36 |
| 7 | $515,000.00 | 0.5835 | $300,497.55 |
| 8 | $515,000.00 | 0.5403 | $278,238.48 |
| 9 | $515,000.00 | 0.5002 | $257,628.22 |
| 10 | $515,000.00 | 0.4632 | $238,544.65 |
| 11 | $515,000.00 | 0.4289 | $220,874.67 |
| 12 | $565,000.00 | 0.3971 | $224,369.27 |
| NPV | -$2,205,815.63 | ||
| Year 4 Cash flow = $515000 - 50000 = $465000 | |||
| Year 12 Cash flow = $515000 + 50000 = $565000 |
ekkarill92 answered 1 year agoRelated Solutions
Given the following information, calculate the Present Value Index for a capital budget proposal. Show your...
Given the following information, calculate the Present Value
Index for a capital budget proposal. Show your work. Machine Cost:
$6,000,000 Salvage Value: $50,000 Setup Costs: $45,000 Training
Costs: $25,000 Annual maintenance costs: $45,000 Anticipated annual
savings: $560,000 Annual labor savings: $25,000 Expected useful
life in years: 12 Overhaul costs in year 4: $50,000 Annual
operating costs: $25,000 Hurdle rate: 8%
Given the following information, calculate the Payback for a capital budget proposal. Show your work. Machine...
Given the following information, calculate the Payback for a
capital budget proposal. Show your work. Machine Cost: $6,000,000
Salvage Value: $50,000 Setup Costs: $45,000 Training Costs: $25,000
Annual maintenance costs: $45,000 Anticipated annual savings:
$560,000 Annual labor savings: $25,000 Expected useful life in
years: 12 Overhaul costs in year 4: $50,000 Annual operating costs:
$25,000 Hurdle rate: 8%
Net present value Using a cost of capital of 11%, calculate the net present value for...
Net present value Using a cost of capital of
11%, calculate the net present value for the project
shown in the following table and indicate whether it is
acceptable,
Initial investment
(CF
0CF0)
negative 1 comma 143 comma 000−1,143,000
Year
(t)
Cash inflows
(CF Subscript
tCFt)
1
$81,000
2
$138,000
3
$193,000
4
$258,000
5
$311,000
6
$377,000
7
$270,000
8
$98,000
9
$45,000
10
$29,000
The net present value (NPV) of the project is _____$ (Round
to the nearest...
Net present value. Independent projects Using a 14% cost of capital, calculate the net present value...
Net present value. Independent projects Using a 14% cost of
capital, calculate the net present value for each of the
independent projects shown in the following table, and indicate
whether each is acceptable.
Project A
Project B
Project C
Project D
Project E
Initial investment
$26,000
$500,000
$170,000
$950,000
$80,000
Year
Cash inflows
1
$4,000
$100,000
$20,000
$230,000
$ 0
2
4,000
120,000
19,000
230,000
0
3
4,000
140,000
18,000
230,000
0
4
4,000
160,000
17,000
230,000
20,000
5
4,000...
Net present value. Independent projects Using a 14% cost of capital, calculate the net present value...
Net present value. Independent projects Using a 14% cost of
capital, calculate the net present value for each of the
independent projects shown in the following table, and indicate
whether each is acceptable.
Project A
Project B
Project C
Project D
Project E
Initial investment
$26,000
$500,000
$170,000
$950,000
$80,000
Year
Cash inflows
1
$4,000
$100,000
$20,000
$230,000
$ 0
2
4,000
120,000
19,000
230,000
0
3
4,000
140,000
18,000
230,000
0
4
4,000
160,000
17,000
230,000
20,000
5
4,000...
Calculate the amount of the change in net working capital given the following information: The company...
Calculate the amount of the change in net working capital given
the following information: The company had current assets of
$77,000 and current liabilities of $88,000. One year later, the
current assets are $99,000 and the current liabilities are $91,000.
The depreciation for the period is $8,800 and the interest paid is
$7,700.
Using a cost of capital of 13%, calculate the net present value for the project shown...
Using a cost of capital of 13%, calculate the net present value
for the project shown in the following table and indicate whether
it is acceptable, LOADING.... The net present value (NPV) of the
project is $
Initial investment -1,151,000
Year Cash inflows
1 84,000
2 136,000
3 192,000
4 255,000
5 318,000
6 382,000
7 277,000
8 100,000
9 42,000
10 25,000
Using a cost of capital of 11%, calculate the net present value for the project shown...
Using a cost of capital of 11%, calculate the net present
value for the project shown in the following table and indicate
whether it is acceptable,
Initial investment
(CF 0CF0)
negative $−$1149
Year
(t)
Cash inflows
(CF Subscript tCFt)
in thousands
1
$8080
2
$130
3
$189
4
$256
5
$312
6
$376
7
$280
8
$102
9
$42
10
$20
The net present value (NPV) of the project is
$-75,817.60. (Round to the nearest cent.) Is the project
acceptable?
Using a cost of capital of 11%, calculate the net present value for the project shown...
Using a cost of capital of 11%, calculate the net present value
for the project shown in the following table and indicate whether
it is acceptable
Initial investment
(CF 0CF0)
-$1149
Year
(t)
Cash inflows
(CF Subscript tCFt)
in thousands
1
$80
2
$130
3
$189
4
$256
5
$312
6
$376
7
$280
8
$102
9
$42
10
$20
Using a cost of capital of 15%, calculate the net present value for the project shown...
Using a cost of capital of 15%, calculate the net present value
for the project shown in the following table and indicate whether
it is acceptable
Initial investment $-1,145
Year Cash inflows
1 $76
2 $132
3 $185
4 $256
5 $316
6 $383
7 $277
8 $98
9 $43
10 $25
The net present value (NPV) of the project is $_____
Please show all work and what inputs would be in a financial
calculator
ADVERTISEMENT
ADVERTISEMENT
Latest Questions
- Question #1 C4H10O with a butanol combustion cycle (formation enthalpy-332,000 kJ / kmol) 25 per cent...
- Suppose a survey revealed that 19% of 494 respondents said they had in the past sold...
- Topic: Choose a company which are you are starting, and a main product or service that...
- 4. Why did the United States and the Soviet Union find themselves in a “Cold War”...
- The Facts: Ann and Bill decided to start a coffee shop. They agreed Bill would provide...
- MARGI sells different types of wine. Customers place orders to the most popular “Summer Wine” at...
- A firm's bonds have a maturity of 8 years with a $1,000 face value, have an...
ADVERTISEMENT