Question

In: Accounting

Muncy, Inc., is looking to add a new machine at a cost of $4,133,250. The company...

Muncy, Inc., is looking to add a new machine at a cost of $4,133,250. The company expects this equipment will lead to cash flows of $817,822, $863,275, $937,250, $1,019,610, $1,212,960, and $1,225,000 over the next six years. If the appropriate discount rate is 15 percent, what is the NPV of this investment?

Solutions

Expert Solution

NPV is $ 437461.30
Explanation
Year Cost Cash flows Total Discount factor @15% Present value(Total*discount factor)
0 $ (4,133,250.00) $ (4,133,250.00)         1.000 $ (4,133,250.00)
1 $      817,822.00 $       817,822.00         0.870 $       711,149.57
2 $      863,275.00 $       863,275.00         0.756 $       652,759.92
3 $      937,250.00 $       937,250.00         0.658 $       616,257.09
4 $ 1,019,610.00 $    1,019,610.00         0.572 $       582,965.33
5 $ 1,212,960.00 $    1,212,960.00         0.497 $       603,055.49
6 $ 1,225,000.00 $    1,225,000.00         0.432 $       529,601.30
NPV $     (437,461.30)
Discount factor formula=1/(1+discount factor)^year

ekkarill92 answered 1 year ago
Next > < Previous

Related Solutions

ABC is looking at purchasing a new machine. The new machine installed cost is $60,000 and...
ABC is looking at purchasing a new machine. The new machine installed cost is $60,000 and requires minimal increase in NWC (net working capital). It will be sold at the end of year 3 for an anticipated $5,000. Use MACRS 3 yr. (Remember to add the terminal cash flow in when calculating year 3 OCF) Anticipated cash savings prior to depreciation: Year 1$20,000, Year 2 $30,000, Year 3 $20,000 Calculate the operating cash flows for each year. Tax Rate is...
With favorable growth prospect, Bien Company requires to add new machinery. The machine would cost $500,000...
With favorable growth prospect, Bien Company requires to add new machinery. The machine would cost $500,000 if purchased; It would be depreciated straight-line to zero salvage over 5 years. Alternatively, it may be leased for $110,000/yr. The firm’s borrowing cost of is 7%, and its tax rate is 40% List the leasing cash flows for year 0 and year 1 – 5. What is the net advantage to leasing (NAL)? What decision should be made regarding lease or buy?
With favorable growth prospect, Bien Company requires to add new machinery. The machine would cost $500,000...
With favorable growth prospect, Bien Company requires to add new machinery. The machine would cost $500,000 if purchased; It would be depreciated straight-line to zero salvage over 5 years. Alternatively, it may be leased for $110,000/yr. The firm’s borrowing cost of is 7%, and its tax rate is 40% List the leasing cash flows for year 0 and year 1 – 5. What is the net advantage to leasing (NAL)? What decision should be made regarding lease or buy?
123 Inc. is considering purchasing a new machine. The machine will cost $3,250,000. The machine will...
123 Inc. is considering purchasing a new machine. The machine will cost $3,250,000. The machine will be used for a project that lasts 3 years. The expected salvage of the machine at the end of the project is $800,000. The machine will be used to produce widgets. The marketing department has forecasted that the company will be able to sell 280,000 widgets per year. The marketing department believes that the company will be able to charge $22 per widget. The...
A company is considering the purchase of a new machine. The machine will cost $14,000, will...
A company is considering the purchase of a new machine. The machine will cost $14,000, will result in an annual savings of $1750 with a salvage value of $500 at the end of 12 years. For a MARR of 7%, what is the benefit to cost ratio? Question options: 0.63 8.25 1.36 1.01
Gamma Inc. is looking at a new product line with an installed cost of $520,000. This...
Gamma Inc. is looking at a new product line with an installed cost of $520,000. This cost will be depreciated straight-line to $20,000 over the project’s five-year life. At the end of the project life, the installed machine can be scrapped and sold for $27,265. The machine will add $185,000 per year as sales and incur an additional $55,000, but will decrease $7,368 from the existing product line's sales. The system requires an initial investment in net working capital of...
Gamma Inc. is looking at a new product line with an installed cost of $520,000. This...
Gamma Inc. is looking at a new product line with an installed cost of $520,000. This cost will be depreciated straight-line to $20,000 over the project’s five-year life. At the end of the project life, the installed machine can be scrapped and sold for $27,644. The machine will add $185,000 per year as sales and incur an additional $55,000, but will save $22,983 from the existing product line. The system requires an initial investment in net working capital of $42,315....
Gamma Inc. is looking at a new product line with an installed cost of $520,000. This...
Gamma Inc. is looking at a new product line with an installed cost of $520,000. This cost will be depreciated straight-line to $20,000 over the project’s five-year life. At the end of the project life, the installed machine can be scrapped and sold for $27,644. The machine will add $185,000 per year as sales and incur an additional $55,000, but will save $22,983 from the existing product line. The system requires an initial investment in net working capital of $42,315....
Gamma Inc. is looking at a new product line with an installed cost of $520,000. This...
Gamma Inc. is looking at a new product line with an installed cost of $520,000. This cost will be depreciated straight-line to $20,000 over the project’s five-year life. At the end of the project life, the installed machine can be scrapped and sold for $27,701. The machine will add $185,000 per year as sales and incur an additional $55,000, but will decrease $9,578 from the existing product line's sales. The system requires an initial investment in net working capital of...
Gamma Inc. is looking at a new product line with an installed cost of $520,000. This...
Gamma Inc. is looking at a new product line with an installed cost of $520,000. This cost will be depreciated straight-line to $20,000 over the project’s five-year life. At the end of the project life, the installed machine can be scrapped and sold for $26,694. The machine will add $185,000 per year as sales and incur an additional $55,000, but will save $18,524 from the existing product line. The system requires an initial investment in net working capital of $32,858....
ADVERTISEMENT
Subjects
ADVERTISEMENT
Latest Questions
ADVERTISEMENT