Question
In: Accounting
Bilboa Freightlines, S.A., of Panama, has a small truck that it uses for intracity deliveries. The...
Bilboa Freightlines, S.A., of Panama, has a small truck that it uses for intracity deliveries. The truck is worn out and must be either overhauled or replaced with a new truck. The company has assembled the following information:
|
Present Truck |
New Truck |
|||||
| Purchase cost new | $ | 31,000 | $ | 39,000 | ||
| Remaining book value | $ | 18,000 | - | |||
| Overhaul needed now | $ | 17,000 | - | |||
| Annual cash operating costs | $ | 16,000 | $ | 13,500 | ||
| Salvage value-now | $ | 8,000 | - | |||
| Salvage value-five years from now | $ | 7,000 | $ | 8,000 | ||
If the company keeps and overhauls its present delivery truck, then the truck will be usable for five more years. If a new truck is purchased, it will be used for five years, after which it will be traded in on another truck. The new truck would be diesel-operated, resulting in a substantial reduction in annual operating costs, as shown above.
The company computes depreciation on a straight-line basis. All investment projects are evaluated using a 11% discount rate.
Click here to view Exhibit 13B-1 and Exhibit 13B-2, to determine the appropriate discount factor(s) using tables.
Required:
1. What is the net present value of the “keep the old truck” alternative?
2. What is the net present value of the “purchase the new truck” alternative?
3. Should Bilboa Freightlines keep the old truck or purchase the new one?
Solutions
Expert Solution
| Keep the old truck | |||||||
| Now | 1 | 2 | 3 | 4 | 5 | ||
| Overhaul | -17000 | ||||||
| Annual operating cost | -16000 | -16000 | -16000 | -16000 | -16000 | ||
| Salvage value (old) | 7000 | ||||||
| Total cash outflows T | -17000 | -16000 | -16000 | -16000 | -16000 | -9000 | |
| Discount factor D | 1 | 0.901 | 0.812 | 0.731 | 0.659 | 0.593 | |
| Present value T*D | -17000 | -14416 | -12992 | -11696 | -10544 | -5337 | |
| NPV total of present value | -71985 | ||||||
| Purcahse of new truck | |||||||
| Purchase price | -39000 | ||||||
| Salvage value (old) | 8000 | ||||||
| Annual operating cost | -13500 | -13500 | -13500 | -13500 | -13500 | ||
| Salvage value (new) | 8000 | ||||||
| Total cash outflows T | -31000 | -13500 | -13500 | -13500 | -13500 | -5500 | |
| Discount factor D | 1 | 0.901 | 0.812 | 0.731 | 0.659 | 0.593 | |
| Present value T*D | -31000 | -12164.0 | -10962.0 | -9869.0 | -8897.0 | -3262.0 | |
| NPV total of present value | -76154 | ||||||
| Ans 1 NPV of old truck | ($71,985) | ||||||
| ans 2 NPV of new | ($76,154) | ||||||
| ans 3 should keep truck as negative NPV is less in keeping the truch than purchasing it | |||||||
| If any doubt please comment. If satisfied you can rate the answer |
ekkarill92 answered 1 year agoRelated Solutions
Bilboa Freightlines, S.A., of Panama, has a small truck that it uses for intracity deliveries. The...
Bilboa Freightlines, S.A., of Panama, has a small truck that it
uses for intracity deliveries. The truck is worn out and must be
either overhauled or replaced with a new truck. The company has
assembled the following information:
Present
Truck
New
Truck
Purchase cost new
$
38,000
$
48,000
Remaining book value
$
28,000
-
Overhaul needed now
$
27,000
-
Annual cash operating costs
$
20,000
$
18,500
Salvage value-now
$
10,000
-
Salvage value-five years from
now
$...
Bilboa Freightlines, S.A., of Panama, has a small truck that it uses for intracity deliveries. The...
Bilboa Freightlines, S.A., of Panama, has a small truck that it
uses for intracity deliveries. The truck is worn out and must be
either overhauled or replaced with a new truck. The company has
assembled the following information: Present Truck New Truck
Purchase cost (new) $ 28,000 $ 38,000 Remaining book value $ 15,000
Overhaul needed now $ 14,000 Annual cash operating costs $ 14,500 $
13,000 Salvage value-now $ 10,000 Salvage value-five years from now
$ 9,000 $ 12,000...
Bilboa Freightlines, S.A., of Panama, has a small truck that it uses for intracity deliveries. The...
Bilboa Freightlines, S.A., of Panama, has a small truck that it
uses for intracity deliveries. The truck is worn out and must be
either overhauled or replaced with a new truck. The company has
assembled the following information:
Present
Truck
New
Truck
Purchase cost new
$
35,000
$
50,000
Remaining book value
$
25,000
-
Overhaul needed now
$
24,000
-
Annual cash operating costs
$
18,500
$
18,000
Salvage value-now
$
15,000
-
Salvage value-five years from now
$...
Bilboa Freightlines, S.A., of Panama, has a small truck that it uses for intracity deliveries. The...
Bilboa Freightlines, S.A., of Panama, has a small truck that it
uses for intracity deliveries. The truck is worn out and must be
either overhauled or replaced with a new truck. The company has
assembled the following information:
Present
Truck
New
Truck
Purchase cost (new)
$
36,000
$
48,000
Remaining book value
$
23,000
Overhaul needed now
$
22,000
Annual cash operating costs
$
17,500
$
16,000
Salvage value-now
$
12,000
Salvage value-five years from now
$
15,000
$
6,000...
Bilboa Freightlines, S.A., of Panama, has a small truck that it uses for intracity deliveries. The...
Bilboa Freightlines, S.A., of Panama, has a small truck that it
uses for intracity deliveries. The truck is worn out and must be
either overhauled or replaced with a new truck. The company has
assembled the following information:
Present
Truck
New
Truck
Purchase cost (new)
$
25,000
$
30,000
Remaining book value
$
11,000
Overhaul needed now
$
11,000
Annual cash operating costs
$
12,500
$
10,000
Salvage value-now
$
5,000
Salvage value-five years from now
$
4,000
$
5,000...
Bilboa Freightlines, S.A., of Panama, has a small truck that it uses for intracity deliveries. The...
Bilboa Freightlines, S.A., of Panama, has a small truck that it
uses for intracity deliveries. The truck is worn out and must be
either overhauled or replaced with a new truck. The company has
assembled the following information:
Present
Truck
New
Truck
Purchase cost new
$
36,000
$
48,000
Remaining book value
$
23,000
-
Overhaul needed now
$
22,000
-
Annual cash operating costs
$
17,500
$
16,000
Salvage value-now
$
12,000
-
Salvage value-five years from now
$...
Bilboa Freightlines, S.A., of Panama, has a small truck that it uses for intracity deliveries. The...
Bilboa Freightlines, S.A., of Panama, has a small truck that it
uses for intracity deliveries. The truck is worn out and must be
either overhauled or replaced with a new truck. The company has
assembled the following information:
Present
Truck
New
Truck
Purchase cost
new
$
36,000
$
48,000
Remaining book
value
$
23,000
-
Overhaul needed
now
$
22,000
-
Annual cash
operating costs
$
17,500
$
16,000
Salvage
value-now
$
12,000
-
Salvage
value-five years from now
$...
Bilboa Freightlines, S.A., of Panama, has a small truck that it uses for intracity deliveries. The...
Bilboa Freightlines, S.A., of Panama, has a small truck that it
uses for intracity deliveries. The truck is worn out and must be
either overhauled or replaced with a new truck. The company has
assembled the following information:
Present
Truck
New
Truck
Purchase cost new
$
26,000
$
34,000
Remaining book value
$
13,000
-
Overhaul needed now
$
12,000
-
Annual cash operating costs
$
13,500
$
11,000
Salvage value-now
$
8,000
-
Salvage value-five years from now
$...
Bilboa Freightlines, S.A., of Panama, has a small truck that it uses for intracity deliveries. The...
Bilboa Freightlines, S.A., of Panama, has a small truck that it
uses for intracity deliveries. The truck is worn out and must be
either overhauled or replaced with a new truck. The company has
assembled the following information:
Present
Truck
New
Truck
Purchase cost new
$
33,000
$
42,000
Remaining book value
$
20,000
-
Overhaul needed now
$
19,000
-
Annual cash operating costs
$
16,000
$
14,500
Salvage value-now
$
9,000
-
Salvage value-five years from now
$...
Bilboa Freightlines, S.A., of Panama, has a small truck that it uses for intracity deliveries. The...
Bilboa Freightlines, S.A., of Panama, has a small truck that it
uses for intracity deliveries. The truck is worn out and must be
either overhauled or replaced with a new truck. The company has
assembled the following information:
Present Truck
New
Truck
Purchase cost
new
$
33,000
$
40,000
Remaining book
value
$
24,000
-
Overhaul needed
now
$
23,000
-
Annual cash
operating costs
$
22,000
$
20,500
Salvage
value-now
$
7,000
-
Salvage value-five
years from now
$...
ADVERTISEMENT
ADVERTISEMENT
Latest Questions
- Explain the use of neural networking modeling in predictive analytics.
- Current Market Mix of Netflix, as detail as possible, please.
- This is all one question, thank you so much in advance! You must evaluate a proposal...
- X Company is considering the purchase of a new processor that costs $200,000. Shipping and setup...
- There are a large number of tasks involved in information technology and programming, and many of...
- Using one quantitative and one qualitative health policy research method described in this chapter, design a...
- What is the Rawls' solution to the age-old question of social (economic / distributive) justice?...
ADVERTISEMENT