Question

Waterways Continuing Problem 26

	Your answer is partially correct. Try again.

Waterways puts much emphasis on cash flow when it plans for capital investments. The company chose its discount rate of 8% based on the rate of return it must pay its owners and creditors. Using that rate, Waterways then uses different methods to determine the best decisions for making capital outlays.

In 2017 Waterways is considering buying five new backhoes to replace the backhoes it now has. The new backhoes are faster, cost less to run, provide for more accurate trench digging, have comfort features for the operators, and have 1-year maintenance agreements to go with them. The old backhoes are working just fine, but they do require considerable maintenance. The backhoe operators are very familiar with the old backhoes and would need to learn some new skills to use the new backhoes.

The following information is available to use in deciding whether to purchase the new backhoes.

		Old Backhoes		New Backhoes
Purchase cost when new		$90,000		$200,000
Salvage value now		$42,000
Investment in major overhaul needed in next year		$55,000
Salvage value in 8 years		$15,000		$90,000
Remaining life		8 years		8 years
Net cash flow generated each year		$30,425		$43,900

Click here to view PV table.

Evaluate in the following ways whether to purchase the new equipment or overhaul the old equipment. (Hint: For the old machine, the initial investment is the cost of the overhaul. For the new machine, subtract the salvage value of the old machine to determine the initial cost of the investment.)

Using the net present value method for buying new or keeping the old. (For calculation purposes, use 5 decimal places as displayed in the factor table provided. If the net present value is negative, use either a negative sign preceding the number eg -45 or parentheses eg (45). Round final answer to 0 decimal places, e.g. 5,275.)

Evaluate in the following ways whether to purchase the new equipment or overhaul the old equipment. (Hint: For the old machine, the initial investment is the co Using the net present value method for buying new or keeping the old. (For calculation purposes, use 5 decimal places as displayed in the factor table p New Backhoes Old Backhoes Net Present Value 142,901 132019 Waterways should buy New Backhoes equipment. Using the payback method for each choice. (Hint: For the old machine, evaluate the payback of an overhaul.) (Round answers to 2 decimal places, e.g. 1.25 New Backhoes old Backhoes Payback Period 3.6 years Waterways should Uretain Old Backhoes equipment. Comparing the profitability index for each choice. (Round answers to 2 decimal places, e.g. 1.25) New Backhoes Old Backhoes Profitability Index waterways should [retain Old Backhoes equipment. Calculate the internal rate of return for the new and old backhoes. (Round answers to 2 decimal places, eg, 5.27%.) New Backhoes Old Backhoes IRR 3.6 comparing the internal rate of return for each choice to the required 8% discount rate Waterways shouldTretain Old Backhoes equipment. LINK TO TEXT LINK TO TEXT LINK TO TEXT LINK TO TEXT LINK TO TEXT

Answer 1

Answer:

1)
NPV Buying New
Year	Investment	Old Salvage Value	Net Cash Flow	Discount rate 8%	Present Value
0	-$200,000	$42,000	-$158,000	1.0000	-$158,000
1			$43,900	0.9259	$40,648.15
2			$43,900	0.8573	$37,637.17
3			$43,900	0.7938	$34,849.24
4			$43,900	0.7350	$32,267.81
5			$43,900	0.6806	$29,877.6
6			$43,900	0.6302	$27,664.45
7			$43,900	0.5835	$25,615.23
8			$43,900	0.5403	$23,717.8
8			$90,000	0.5403	$48,624.2
				NPV	$142,901.65
NPV keeping the old
Year	Investment	Net Cash Flow	Discount rate 8%	Present Value
0	-$55,000	-$55,000	1.0000	-$55,000
1		$30,425	0.9259	$28,171.3
2		$30,425	0.8573	$26,084.53
3		$30,425	0.7938	$24,152.35
4		$30,425	0.7350	$22,363.28
5		$30,425	0.6806	$20,706.74
6		$30,425	0.6302	$19,172.91
7		$30,425	0.5835	$17,752.7
8		$30,425	0.5403	$16,437.68
8		$15,000	0.5403	$8,104.03
			NPV	$127,945.52

Profitability Index
PI = 1 + NPV/Initial Investment
Buying New Blackholes = 1 + 142,901.65/$158,000	1.90
Keeping the Old Blackholes = 1 + 127,945.52/$55000	3.33