Week 4 Practice Set -- calculating NPV_Karl Schutte
xlsx
School
Webster University *
*We aren’t endorsed by this school
Course
5920
Subject
Finance
Date
Apr 3, 2024
Type
xlsx
Pages
1
Uploaded by karlschutte
Net present value -- Week 4 -- Practice Set:
Acquisition stage cash flow:
Cost of developing the automated technology
$ (8,000) (in millions of dollars)
Operating stage cash flow:
Year 0
2022
2023
2024
Number of units sold with this feature (not in millions)
2,000,000 2,000,000 2,000,000 Premium charge per vehicle
$ 1,200 $ 1,200 $ 1,200 All amounts below are in millions:
Sales (in millions)
$ 2,400 $ 2,400 $ 2,400 Fixed Cost of updating the technology
$ (100)
$ (100)
$ (100)
Variable Cost of installing the technology $ (200)
$ (200)
$ (200)
Amortization of the development costs
$ (80)
$ (80)
$ (80)
Taxable income $ 2,020 $ 2,020 $ 2,020 Taxes at 28%
$ (566)
$ (566)
$ (566)
After tax income $ 1,454 $ 1,454 $ 1,454 Add back amortization
$ 80 $ 80 $ 80 Operating cash flows
$ 1,534 $ 1,534 $ 1,534 Disposition stage cash flow:
Total cash flow
$ (8,000) $ 1,534 $ 1,534 $ 1,534 Present Value
$ 10,296 Net Present Value $ 2,296 Number of share of common stock outstanding 500 Expected increase in value per share $ 4.59
Discover more documents: Sign up today!
Unlock a world of knowledge! Explore tailored content for a richer learning experience. Here's what you'll get:
- Access to all documents
- Unlimited textbook solutions
- 24/7 expert homework help
Related Documents
Related Questions
Note: -
You are attempting question 8
MNO company is evaluating a proposal for purchase of equipment which will cost
S180,000. The cash inflows from the use of equipment is given below:
Year
Cash flow
S60,000
$40,000
S70,000
$125,000
$35,000
1
3
4
Payback period for the proposal is:
а. 3 years
b. 2 years
с. 4 years
d. 3.08 years
arrow_forward
i will 10 upvotes
arrow_forward
Required information
A company that manufactures magnetic flow meters expects to undertake a project that will have the cash flows
estimated.
First cost, $.
Equipment replacement cost in
year 2, $
Annual operating cost, $/year
Salvage value, $
Life, years
-870,000
-300,000
-920,000
250,000
4
At an interest rate of 10% per year, what is the equivalent annual cost of the project? Find the AW value using tabulated factors.
The equivalent annual cost of the project is $-1
arrow_forward
You are given the following information. What is the initial cash outflow?
Purchase and installation of new equipment
$12,000
Sale price of replaced equipment
$ 6,000
Book value of replaced equipment
$ 3,000
When the new equipment is installed:
Inventory increase
$ 2,000
Accounts payable increase
$ 1,000
Tax rate
40%
Group of answer choices
$7,400
$11,000
$7,000
$8,600
arrow_forward
Page 1 of 1 HRM732 - Introduction to Financial & Management Accounting Case #4 - Due April 6, 2022 (Worth 10%) Lifetime Inc. wants to buy a new machine to be used in production that will replace an existing manual system. The cost of the new machine is $2,990,000. The equipment will last six years with no expected salvage value. The expected cash flows related to the implementation of the new machine is below. Year Cash Inflows Cash Outflows 1 $1,600,000 $950,000 2 1,600,000 950,000 3 1,600,000 950,000 4 1,600,000 950,000 5 1,600,000 950,000 6 1,600,000 950,000 Lifetime Inc’s required rate of return is 10%
Required: c) Using both non-discounted and discounted capital budgeting approaches, determine if the company should replace the existing manual system with the purchase of this machine.
arrow_forward
Blue jay corporation plans solve this accounting questions
arrow_forward
Vk
arrow_forward
Answer using excel and make sure answer is correct. here is the data only answer based on this
arrow_forward
Q1: For the machines indicated below. Consider i= 10% per year
First cost
Annual cost
Salvage value
Life duration
Machine A
20,000 $
5,000 $
7,500 $
3
Machine B
25,000
4,000
6,000
4
A- Draw cash flow diagram for each machine for one cycle of each project
B- Draw cash flow diagram for each project considering the LCM life cycle (Hint:
different project duration, need to have the LCM life cycle)
C- Compare the machines to select best alternative one based on Present worth analysis
method
D- Repeat part B considering Future worth analysis
arrow_forward
I only need E. Answers for A - D
A: 6.56%
B: 6 Years
C: NPV 78,529
D: NPV @ 14% -186,142
Please explain the answer for question E. I am unsure how to get it.
arrow_forward
SEE MORE QUESTIONS
Recommended textbooks for you
Principles of Accounting Volume 2
Accounting
ISBN:9781947172609
Author:OpenStax
Publisher:OpenStax College
Related Questions
- Note: - You are attempting question 8 MNO company is evaluating a proposal for purchase of equipment which will cost S180,000. The cash inflows from the use of equipment is given below: Year Cash flow S60,000 $40,000 S70,000 $125,000 $35,000 1 3 4 Payback period for the proposal is: а. 3 years b. 2 years с. 4 years d. 3.08 yearsarrow_forwardi will 10 upvotesarrow_forwardRequired information A company that manufactures magnetic flow meters expects to undertake a project that will have the cash flows estimated. First cost, $. Equipment replacement cost in year 2, $ Annual operating cost, $/year Salvage value, $ Life, years -870,000 -300,000 -920,000 250,000 4 At an interest rate of 10% per year, what is the equivalent annual cost of the project? Find the AW value using tabulated factors. The equivalent annual cost of the project is $-1arrow_forward
- You are given the following information. What is the initial cash outflow? Purchase and installation of new equipment $12,000 Sale price of replaced equipment $ 6,000 Book value of replaced equipment $ 3,000 When the new equipment is installed: Inventory increase $ 2,000 Accounts payable increase $ 1,000 Tax rate 40% Group of answer choices $7,400 $11,000 $7,000 $8,600arrow_forwardPage 1 of 1 HRM732 - Introduction to Financial & Management Accounting Case #4 - Due April 6, 2022 (Worth 10%) Lifetime Inc. wants to buy a new machine to be used in production that will replace an existing manual system. The cost of the new machine is $2,990,000. The equipment will last six years with no expected salvage value. The expected cash flows related to the implementation of the new machine is below. Year Cash Inflows Cash Outflows 1 $1,600,000 $950,000 2 1,600,000 950,000 3 1,600,000 950,000 4 1,600,000 950,000 5 1,600,000 950,000 6 1,600,000 950,000 Lifetime Inc’s required rate of return is 10% Required: c) Using both non-discounted and discounted capital budgeting approaches, determine if the company should replace the existing manual system with the purchase of this machine.arrow_forwardBlue jay corporation plans solve this accounting questionsarrow_forward
- Vkarrow_forwardAnswer using excel and make sure answer is correct. here is the data only answer based on thisarrow_forwardQ1: For the machines indicated below. Consider i= 10% per year First cost Annual cost Salvage value Life duration Machine A 20,000 $ 5,000 $ 7,500 $ 3 Machine B 25,000 4,000 6,000 4 A- Draw cash flow diagram for each machine for one cycle of each project B- Draw cash flow diagram for each project considering the LCM life cycle (Hint: different project duration, need to have the LCM life cycle) C- Compare the machines to select best alternative one based on Present worth analysis method D- Repeat part B considering Future worth analysisarrow_forward
arrow_back_ios
arrow_forward_ios
Recommended textbooks for you
- Principles of Accounting Volume 2AccountingISBN:9781947172609Author:OpenStaxPublisher:OpenStax College
Principles of Accounting Volume 2
Accounting
ISBN:9781947172609
Author:OpenStax
Publisher:OpenStax College