a.Initial Investment Outlay = Base Price + Modification cost + Increase in Working Capital | ||||
=-71000-15500-4060 | ||||
-90560 | since outflow | |||
b.Annual Cash Flows: | ||||
Year 1 | 2 | 3 | ||
Savings in Cost | 27,490 | 27,490 | 27,490 | |
Less: Depreciation | 28,830 | 38,449 | 12,811 | |
Net Savings | -1,340 | -10,959 | 14,679 | |
Less: Tax @40% | -335.11 | -2,739.81 | 3,669.84 | |
Income after Tax | -1,005.34 | -8,219.44 | 11,009.51 | |
Add: Depreciation | 28,830 | 38,449 | 12,811 | |
Cash Flow | 27,825.11 | 30,229.81 | 23,820.16 | |
Add: After tax salvage value | 25,902.41 | |||
Recovery of Working capital | 4,060 | |||
Additional cash flow | 29,962 | |||
Cash Flow | 27,825.11 | 30,229.81 | 53,782.58 | |
Written down value | 6,410 | |||
Sale price | 32400 | |||
Gain on sale | 25,990 | |||
Tax | 6497.5875 | |||
After tax salvage value | 25902.413 | |||
c.NPV = Present value of cash inflows – present value of cash outflows | ||||
= 27825.11*PVF(14%, 1 year) + 30229.81*PVF(14%, 2 years) + 53782.58*PVF(14%, 3 years) – 90560 | ||||
-6589.441275 | ||||
No, should not be purchased (since NPV is negative) |
The president of your company, MorChuck Enterprises, has asked you to evaluate the proposed acquisition of...
The president of your company, MorChuck Enterprises, has asked you to evaluate the proposed acquisition of a new chromatograph for the firm's R&D department. The equipment's basic price is $79,000, and it would cost another $17,000 to modify it for special use by your firm. The chromatograph, which falls into the MACRS 3-year class, would be sold after 3 years for $26,200. The MACRS rates for the first three years are 0.3333, 0.4445 and 0.1481. (Ignore the half-year convention for...
The president of your company, MorChuck Enterprises, has asked you to evaluate the proposed acquisition of a new chromatograph for the firm's R&D department. The equipment's basic price is $65,000, and it would cost another $20,000 to modify it for special use by your firm. The chromatograph, which falls into the MACRS 3-year class, would be sold after 3 years for $30,300. The MACRS rates for the first three years are 0.3333, 0.4445 and 0.1481. (Ignore the half-year convention for...
New-Project Analysis The president of your company, MorChuck Enterprises, has asked you to evaluate the proposed acquisition of a new chromatograph for the firm's R&D department. The equipment's basic price is $80,000, and it would cost another $15,500 to modify it for special use by your firm. The chromatograph, which is into the MACRS 3-year class, would be sold after 3 years for $34,600. The MACRS rates for the first three years are 0.3333, 0.4445 and 0.1481. (gnore the half...
The president of the company you work for has asked you to evaluate the proposed acquisition of a new chromatograph for the firm's R&D department. The equipment's basic price is $77,000, and it would cost another $18,000 to modify it for special use by your firm. The chromatograph, which falls into the MACRS 3-year class, would be sold after 3 years for $32,100. The MACRS rates for the first 3 years are 0.3333, 0.4445 and 0.1481. Use of the equipment...
he president of the company you work for has asked you to evaluate the proposed acquisition of a new chromatograph for the firm’s R&D department. The equipment's basic price is $80,000, and it would cost another $20,000 to modify it for special use by your firm. The chromatograph, which falls into the MACRS 3-year class, would be sold after 3 years for $37,000. The MACRS rates for the first 3 years are 0.3333, 0.4445 and 0.1481. Use of the equipment...
nd of Chapter Problem Assignment eBook Problem Walk-Through New-Project Analysis The president of your company, MorChuck Enterprises, has asked you to evaluate the proposed acquisition of a new chromatograph for the firm's R&D department. The equipment's basic price is $73,000, and it would cost another $18,000 to modify it for special use by your firm. The chromatograph, which falls into the MACRS 3-year class, would be sold after 3 years for $33,500. The MACRS rates for the first three years...
New-Project Analysis The president of the company you work for has asked you to evaluate the proposed acquisition of a new chromatograph for the firm's R&D department. The equipment's basic price is $76,000, and it would cost another $16,500 to modify it for special use by your firm. The chromatograph, which falls into the MACRS 3-year class, would be sold after 3 years for $30,400. The MACRS rates for the first 3 years are 0.3333, 0.4445 and 0.1481. Use of...
The president of the company you work for has asked you to evaluate the proposed acquisition of a new chromatograph for the firm's R&D department. The equipment's basic price is $150,000, and it would cost another $22,500 to modify it for special use by your firm. The chromatograph, which falls into the MACRS 3-year dass, would be sold after 3 years for $37,500. The MACRS rates for the first 3 years are 0.3333, O.4445 and 0.1481. use of the equinet...
New-Project Analysis The president of the company you work for has asked you to evaluate the proposed acquisition of a new chromatograph for the firm’s R&D department. The equipment's basic price is $67,000, and it would cost another $19,500 to modify it for special use by your firm. The chromatograph, which falls into the MACRS 3-year class, would be sold after 3 years for $28,500. The MACRS rates for the first 3 years are 0.3333, 0.4445 and 0.1481. Use of...
New-Project Analysis The president of the company you work for has asked you to evaluate the proposed acquisition of a new chromatograph for the firm’s R&D department. The equipment's basic price is $65,000, and it would cost another $18,000 to modify it for special use by your firm. The chromatograph, which falls into the MACRS 3-year class, would be sold after 3 years for $29,800. The MACRS rates for the first 3 years are 0.3333, 0.4445 and 0.1481. Use of...