NPV = - $244217
NPV: | |||||||||
YR. | Cash flow | Dep. (25%ofBV) | Acc. Dep. | IBT | Tax *0.35 | IAT | Net Cash Flow | Dicount rate 9% | PV |
0 | -950000 | -950000 | 1 | -950000 | |||||
1 | 94300 | 237500 | 237500 | -143200 | -50120 | -93080 | 144420 | 0.917 | 132433 |
2 | 94300 | 178125 | 415625 | -83825 | -29339 | -54486 | 123639 | 0.842 | 104104 |
3 | 94300 | 133594 | 549219 | -39294 | -13753 | -25541 | 108053 | 0.772 | 83417 |
4 | 94300 | 100195 | 649414 | -5895 | -2063 | -3832 | 96363 | 0.708 | 68225 |
5 | 94300 | 75146 | 724561 | 19154 | 6704 | 12450 | 87596 | 0.65 | 56938 |
6 | 94300 | 56360 | 780920 | 37940 | 13279 | 24661 | 81021 | 0.596 | 48288 |
7 | 94300 | 42270 | 823190 | 52030 | 18211 | 33820 | 76089 | 0.547 | 41621 |
8 | 94300 | 31702 | 854893 | 62598 | 21909 | 40688 | 72391 | 0.502 | 36340 |
9 | 94300 | 23777 | 878670 | 70523 | 24683 | 45840 | 69617 | 0.46 | 32024 |
10 | 94300 | 17833 | 896502 | 76467 | 26764 | 49704 | 67536 | 0.422 | 28500 |
11 | 94300 | 13374 | 909877 | 80926 | 28324 | 52602 | 65976 | 0.388 | 25599 |
12 | 94300 | 10031 | 919907 | 84269 | 29494 | 54775 | 64806 | 0.356 | 23071 |
Salvage | 109000 | 109000 | 38150 | 70850 | 70850 | 0.356 | 25223 | ||
Net Present Value = | -244217 | ||||||||
Should not buy lathe as NPV is in negative. |
4. value: 25.00 points cost $38,500 to run, will save the firm $132,800 in labour costs,...
Ilana Industries, Inc., needs a new lathe. It can buy a new high-speed lathe for $1.01 million. The lathe will cost $36,500 to run, will save the firm $126,100 in labour costs, and will be useful for 8 years. Suppose that for tax purposes, the lathe will be in an asset class with a CCA rate of 25%. Ilana has many other assets in this asset class. The lathe is expected to have a 8-year life with a salvage value...
Ilana Industries, Inc., needs a new lathe. It can buy a new high-speed lathe for $0.94 million. The lathe will cost $30,700 to run, will save the firm $129,600 in labour costs, and will be useful for 10 years. Suppose that for tax purposes, the lathe will be in an asset class with a CCA rate of 25%. Ilana has many other assets in this asset class. The lathe is expected to have a 10-year life with a salvage value...
Ilana Industries, Inc., needs a new lathe. It can buy a new high-speed lathe for $0.94 million. The lathe will cost $30,700 to run, will save the firm $129,600 in labour costs, and will be useful for 10 years. Suppose that for tax purposes, the lathe will be in an asset class with a CCA rate of 25%. Ilana has many other assets in this asset class. The lathe is expected to have a 10-year life with a salvage value...
Ilana Industries, Inc., needs a new lathe. It can buy a new high-speed lathe for $1.09 million. The lathe will cost $38,600 to run, will save the firm $121,500 in labour costs, and will be useful for 8 years. Suppose that for tax purposes, the lathe will be in an asset class with a CCA rate of 25%. Ilana has many other assets in this asset class. The lathe is expected to have a 8-year life with a salvage value...
llana Industries, Inc., needs a new lathe. It can buy a new high-speed lathe for $1.09 million. The lathe will cost $32,100 to run, will save the firm $119,300 in labour costs, and will be useful for 11 years. Suppose that for tax purposes, the lathe will be in an asset class with a CCA rate of 25%. Ilana has many other assets in this asset class. The lathe is expected to have a 11-year life with a salvage value...
ABC Industries, Inc., needs a new lathe. It can buy a new high-speed lathe for $0.95 million. The lathe will cost $33,100 to run, will save the firm $131,300 in labour costs, and will be useful for 11 years. Suppose that for tax purposes, the lathe will be in an asset class with a CCA rate of 25%. ABC has many other assets in this asset class. The lathe is expected to have a 11-year life with a salvage value...
Maiden Industries, Inc., needs a new coffee. It can buy a new high-speed coffee for $0.96 million. The coffee will cost $34,500 to run, will save the firm $129,600 in labour costs, and will be useful for 12 years. Suppose that for tax purposes, the coffee will be in an asset class with a CCA rate of 25%. Maiden has many other assets in this asset class. The coffee is expected to have a 12-year life with a salvage value...
Maiden Industries, Inc., needs a new coffee. It can buy a new high-speed coffee for $0.96 million. The coffee will cost $34,500 to run, will save the firm $129,600 in labour costs, and will be useful for 12 years. Suppose that for tax purposes, the coffee will be in an asset class with a CCA rate of 25%. Maiden has many other assets in this asset class. The coffee is expected to have a 12-year life with a salvage value...
Maiden Industries, Inc., needs a new coffee. It can buy a new high-speed coffee for $0.96 million. The coffee will cost $34,500 to run, will save the firm $129,600 in labour costs, and will be useful for 12 years. Suppose that for tax purposes, the coffee will be in an asset class with a CCA rate of 25%. Maiden has many other assets in this asset class. The coffee is expected to have a 12-year life with a salvage value...
Ilana Industries Inc. needs a new lathe. It can buy a new high-speed lathe for $1.8 million. The lathe will cost $53,000 per year to run, but it will save the firm $183,000 in labor costs and will be useful for 10 years. Suppose that for tax purposes, the lathe is entitled to 100% bonus depreciation. At the end of the 10 years, the lathe can be sold for $500,000. The discount rate is 12%, and the corporate tax rate...