Question
In: Accounting
Payback Period and NPV: Taxes and Straight-Line Depreciation Assume that United Technologies is evaluating a proposal...
Payback Period and NPV:
Taxes and Straight-Line Depreciation
Assume that United Technologies is evaluating a proposal to change
the company's manual design system to a computer-aided design (CAD)
system. The proposed system is expected to save 10,000 design hours
per year; an operating cost savings of $40 per hour. The annual
cash expenditures of operating the CAD system are estimated to be
$200,000. The CAD system requires an initial investment of
$500,000. The estimated life of this system is five years with no
salvage value. The tax rate is 35 percent, and United Technologies
uses straight-line depreciation for tax purposes. United
Technologies has a cost of capital of 20 percent.
(a) Compute the annual after-tax cash flows related to the CAD
project.
$ Answer
(b) Compute each of the following for the project:
1. Payback period. (Round your answer to two decimal places.)
Answer years
2. Net present value. (Round answer to the nearest whole number.
Use a negative sign with your answer if appropriate.)
$ Answer
need right answers please
Solutions
Expert Solution
| Answer: | |||
| Requirement (a) | Compute the annual after-tax cash flows related to the CAD project. | ||
| Saving in revenue | $ 400,000.00 | ||
| Less: | Annual expenditure | $ 200,000.00 | |
| Less: | Depreciation | $ 100,000.00 | (500,000/5 years) |
| Profit before tax | $ 100,000.00 | ||
| Less: Tax@ 35% | $ 35,000.00 | ||
| Profit after tax | $ 65,000.00 | ||
| Add: | Depreciation | $ 100,000.00 | |
| After-tax cash flow | $ 165,000.00 | ||
| Requirement (b) (1) | Pay back period | =Initial Investment/ Annual after-tax cash flow | |
| =$500,000/165,000 | |||
| 3.03 | years | ||
| Requirement (b) (2) | Net present value | $ (6,549.00) | |
| 1 | 2 | 3=1*2 | |
| Year | Cash flow | Discount @ 20% | Present value |
| 0 | $ (500,000.00) | 1 | $ (500,000.00) |
| 1 | $ 165,000.00 | 0.833333333 | $ 137,500.00 |
| 2 | $ 165,000.00 | 0.694444444 | $ 114,583.33 |
| 3 | $ 165,000.00 | 0.578703704 | $ 95,486.11 |
| 4 | $ 165,000.00 | 0.482253086 | $ 79,571.76 |
| 5 | $ 165,000.00 | 0.401877572 | $ 66,309.80 |
| Net present value | $ (6,549.00) | ||
ekkarill92 answered 1 year agoRelated Solutions
Payback Period and NPV: Taxes and Straight-Line Depreciation Assume that United Technologies Corporation is evaluating a...
Payback Period and NPV: Taxes and Straight-Line Depreciation
Assume that United Technologies Corporation is evaluating a
proposal to change the company's manual design system to a
computer-aided design (CAD) system. The proposed system is expected
to save 13,500 design hours per year; an operating cost savings of
$55 per hour. The annual cash expenditures of operating the CAD
system are estimated to be $300,000. The CAD system requires an
initial investment of $750,000. The estimated life of this system
is...
Calculate the NPV for the following capital budgeting proposal: $100,000 initial cost for equipment, straight-line depreciation...
Calculate the NPV for the following capital budgeting proposal:
$100,000 initial cost for equipment, straight-line depreciation
over 5 years to a zero book value, $5,000 pre-tax salvage value of
equipment, 35% tax rate, $45,000 additional annual revenues,
$15,000 additional annual cash expenses, $8,000 initial investment
in working capital to be recouped at project end, and a cost of
capital of 11%. Should the project be accepted or rejected? (Show
your work computing the NPV.)
The NPV and payback period What information does the payback period provide? Suppose you are evaluating...
The NPV and payback period
What information does the payback period provide?
Suppose you are evaluating a project with the expected future
cash inflows shown in the following table. Your boss has asked you
to calculate the project’s net present value (NPV). You don’t know
the project’s initial cost, but you do know the project’s regular,
or conventional, payback period is 2.50 years.
Year
Cash Flow
Year 1
$275,000
Year 2
$475,000
Year 3
$400,000
Year 4
$475,000
If the...
The NPV and payback period Suppose you are evaluating a project with the cash inflows shown...
The NPV and payback period
Suppose you are evaluating a project with the cash inflows shown
in the following table. Your boss has asked you to calculate the
project’s net present value (NPV). You don’t know the project’s
initial cost, but you do know the project’s regular, or
conventional, payback period is 2.50 years.
The project's annual cash flows are:
Year
Cash Flow
Year 1
$400,000
Year 2
600,000
Year 3
500,000
Year 4
475,000
If the project’s desired rate...
Payback Period and NPV of a Cost Reduction Proposal—Differential Analysis Katy Zimmerman decided to purchase a...
Payback Period and NPV of a Cost Reduction Proposal—Differential
Analysis
Katy Zimmerman decided to purchase a new automobile. Being
concerned about environmental issues, she is leaning toward the
hybrid rather than the completely gasoline four-cylinder model.
Nevertheless, as a new business school graduate, she wants to
determine if there is an economic justification for purchasing the
hybrid, which costs $1,200 more than the regular VUE. She has
determined that city/highway combined gas mileage of the Green VUE
and regular VUE...
Compute the IRR, NPV, PI, and payback period for the following two projects. Assume the required...
Compute the IRR, NPV, PI, and payback period for the following
two projects. Assume the required return is 12%.
Cashflow for each year
Project A : Year 0= -2500 Year 1=900 Yaer 2=800 Year 3=1600 Year
4=100 Yaer 5=50 Year 6= 300
Project B Year 0 =-2500 Year 1=50 Year2= 600 Year 3=150 Year
4=900 Year 5= 500 Year 6=2500
Find out the NPV, IRR and Payback period for each of the following three projects. Assume...
Find out the NPV, IRR and Payback period for each of the
following three projects.
Assume I=6%.
(60 points)
Project
CF0
CF1
CF2
CF3
CF4
CF5
A
-12,000
3000
3000
4000
4000
1000
B
-12,000
4000
4000
3000
3000
1000
C
-12,000
3000
3000
3000
3000
1000
D
-12,000
5000
3000
5000
3000
0
E
-12,000
3000
3000
3000
3000
5000
F
-12,000
0
0
6000
6000
6000
Find out the NPV, IRR and Payback period for each of the following three projects. Assume...
Find out the NPV, IRR and Payback period for each of the
following three projects.
Assume I=6%. Please show work and
write out answers. Do not put into a table. Thank you
Project
CF0
CF1
CF2
CF3
CF4
CF5
A
-12,000
3000
3000
4000
4000
1000
B
-12,000
4000
4000
3000
3000
1000
C
-12,000
3000
3000
3000
3000
1000
D
-12,000
5000
3000
5000
3000
0
E
-12,000
3000
3000
3000
3000
5000
F
-12,000
0
0
6000...
5. The NPV and payback period What information does the payback period provide? Suppose you are...
5. The NPV and payback period
What information does the payback period provide?
Suppose you are evaluating a project with the expected future
cash inflows shown in the following table. Your boss has asked you
to calculate the project’s net present value (NPV). You don’t know
the project’s initial cost, but you do know the project’s regular,
or conventional, payback period is 2.50 years.
Year
Cash Flow
Year 1
$275,000
Year 2
$450,000
Year 3
$425,000
Year 4
$450,000
If...
5. The NPV and payback period Part A What information does the payback period provide? Suppose...
5. The NPV and payback period
Part A
What information does the payback period provide?
Suppose Acme Manufacturing corp CFO is evaluating a project w
the following cash Inflows. She does not know the project's initial
cost; however he does know that the projects regular payback period
is 2.5 years.
Year Cash flow
1. $350,000
2. $400,000
3. $400,000
4. $400,000
If the project's weighted average cost of capital (WACC) is 10%,
what is its NPV?
answer options: $326,990; $299,741;...
ADVERTISEMENT
ADVERTISEMENT
Latest Questions
- 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?...
- St. Johns River Shipyards' welding machine is 15 years old, fully depreciated, and has no salvage...
- The following information is available for Robstown Corporation for 20Y8: Inventories January 1 December 31 Materials...
ADVERTISEMENT