Ans (a) following is the calculation of NPV:
Year | Cash Flow | pvif @ 10% | Cash flow in Present Value |
0 | -6,40,000.00 | 1.0000 | -6,40,000.00 |
1.00 | 1,65,000.00 | 0.9091 | 1,50,000.00 |
2.00 | 1,80,000.00 | 0.8264 | 1,48,752.00 |
3.00 | 1,96,000.00 | 0.7513 | 1,47,254.80 |
4.00 | 2,40,000.00 | 0.6830 | 1,63,920.00 |
Net Present Value of Cash Flow == | -30,073.20 |
Ans (b) Following is the revised expected cash flow after considering the impact of Depreciation:
Year | Cash Flow | Add: Depreciation Tax Shield=150000*30% tax rate | Revised Cash Flow |
1.00 | 1,65,000.00 | 45,000.00 | 2,10,000.00 |
2.00 | 1,80,000.00 | 45,000.00 | 2,25,000.00 |
3.00 | 1,96,000.00 | 45,000.00 | 2,41,000.00 |
4.00 | 2,40,000.00 | 45,000.00 | 2,85,000.00 |
Ans(c) Revised NPV:
Year | Cash Flow | pvif @ 10% | Cash flow in Present Value |
0 | -6,40,000.00 | 1.0000 | -6,40,000.00 |
1.00 | 2,10,000.00 | 0.9091 | 1,90,909.09 |
2.00 | 2,25,000.00 | 0.8264 | 1,85,940.00 |
3.00 | 2,41,000.00 | 0.7513 | 1,81,063.30 |
4.00 | 2,85,000.00 | 0.6830 | 1,94,655.00 |
Net Present Value of Cash Flow == | 1,12,567.39 |
th and without tax 10-2 Problem 10-17B Applying the net present value approach with and withou...
ise investment Wallis Ruddy, the ess has continued to re more business estment projects and OBLEMS-SERIES B LO 10-2 Problem 10-16B Using present value techniques to evaluate alternative invest opportunities Ruddy Automobile Repair, Inc., currently has three repair shops in Boston. Wallis Rue president and chief executive officer, is facing a pleasant dilemma: the business has contin grow rapidly and major shareholders are arguing about different ways to capture more bi opportunities. The company requires a 12 percent rate of...
Problem 16-2 E Griffin, the chief executive officer of Shore Lunch Enterprises, has assembled his top advisers, The Pike Group. to evaluate an investment opportunity. The advisers expect the company to pay $3,200,000 cash at the beginning of the investment and the cash inflow for each of the following four years to be the following Year 1 Year 2 Year 3 Year 4 $640,000 $800,000 $1,000,000 $1,600,000 E Griffin agrees with his advisers that the company should use the discount...
Net Present Value/Cash Flow Estimation word problem.
Information is given below.
(view pictures)
FINA 440 Net Present Value Panda Snow Suits Panda Children's Clothing Company is considering expanding its product lines into snow suits. It has spare capacity on its sewing machinery, but would need to buy a new cutting machine for $40000. It expects to increase labor costs by S4000 in the first year, materials by $6,000 in the first year, and overheads by $2000. Sales for the new...
value 10.00 points Exercise 13-2 Net Present Value Method [LO13-2] The management of Kunkel Company is considering the purchase of a $28,000 machine that would reduce operating costs by $7,000 per year. At the end of the machine's five-year useful life, it will have zero scrap value. The company's required rate of return is 13% Click here to view Exhibit 13B-1 and Exhibit 13B-2, to determine the appropriate discount factor(s) using table Required: 1. Determine the net present value of...
Problem 10-16A Using present value techniques to evaluate alternative investment opportunities Swift Delivery is a small company that transports business packages between New York and Chicago. It operates a fleet of small vans that moves packages to and from a central depot within each city and uses a common carrier to deliver the packages between the depots in the two cities. Swift Delivery recently acquired approximately $4 million of cash capital from its owners, and its president, George Hay, is...
Problem 10-16A Using present value techniques to evaluate alternative investment opportunities Swift Delivery is a small company that transports business packages between New York and Chicago. It operates a fleet of small vans that moves packages to and from a central depot within each city and uses a common carrier to deliver the packages between the depots in the two cities. Swift Delivery recently acquired approximately $4 million of cash capital from its owners, and its president, George Hay, is...
i Problem 10-16A Using present value techniques to evaluate alternative investment opportunities Swift Delivery is a small company that transports business packages between New York and Chicago. It operates a fleet of small vans that moves packages to and from a central depot within each city and uses a common carrier to deliver the packages between the depots in the two cities. Swift Delivery recently acquired approximately $4 million of cash capital from its owners, and its president, George Hay,...
Problem 10-16A (Algo) Using present value techniques to evaluate alternative investment opportunities LO 10-2 Stuart Delivery is a small company that transports business packages between New York and Chicago. It operates a fleet of small vans that moves packages to and from a central depot within each city and uses a common carrier to deliver the packages between the depots in the two cities. Stuart Delivery recently acquired approximately $5.9 million of cash capital from its owners, and its president,...
Net Present Value Use Exhibit 120.1 and Exhibit 128.2 to locate the present value of an annuity of $1, which is the amount to be multiplied times the future annual cash flow amount. Each of the following scenarios is independent. Assume that all cash flows are after-tax cash flows. a. Campbell Manufacturing is considering the purchase of a new welding system. The cash benefits will be $480,000 per year. The system costs $2,250,000 and will last 10 years. b. Evee...
Net Present Value Use Exhibit 12B.1 and Exhibit 12B.2 to locate the present value of an annuity of $1, which is the amount to be multiplied times the future annual cash flow amount. Each of the following scenarios is independent. Assume that all cash flows are after-tax cash flows a. Campbell Manufacturing is considering the purchase of a new welding system. The cash benefits will be $480,000 per year. The system costs $2,850,000 and will last 10 years. b. Evee...