Logo
Home Study Material Contact Search
AI Chat FREE
  1. business
  2. accounting
  3. flake center is considering purchasing new manufac

flake center is considering purchasing new manufacturing equipment for 90000. the old network can be sold...

Free

60.1K

Verified Solution

Question

Accounting

flake center is considering purchasing new manufacturingequipment for 90000. the old network can be sold for 7000. the newnetwork will require additional working capital of 10000. itsanticipated eight-year life will generate additional client revenueof 40000 annually with operating costs, excluding depreciation, of20000. at the end of eight years, it will have a salvage value of9000 and return 8000 in working capital. taxes are notincluded.

1) if the company has a required rate of 12%, what is the netpresent value of the proposed investment?

2) assume taxes are 30%, what is the after-tax NPV of theproposed investment?

Answer & Explanation Solved by verified expert
3.7 Ratings (563 Votes)

Thank you for your patience. Please give positive ratings so I can keep answering. It would help me a lot. Please comment if you have any query. Thanks!
Flake Centre
Particulars Y0 Y1 Y2 Y3 Y4 Y5 Y6 Y7 Y8 Total
Cost of new equipment (90,000.00)                  -                    -                    -                    -                    -                    -                    -                    -   (90,000.00)
Salvage of old equipment       7,000.00                  -                    -                    -                    -                    -                    -                    -                    -          7,000.00
Additional working capital (10,000.00)                  -                    -                    -                    -                    -                    -                    -        8,000.00      (2,000.00)
Salvage of new equipment                   -                    -                    -                    -                    -                    -                    -                    -        9,000.00        9,000.00
Net Additional revenue                   -   40,000.00 40,000.00 40,000.00 40,000.00 40,000.00 40,000.00 40,000.00 40,000.00 320,000.00
Net cash flows (93,000.00) 40,000.00 40,000.00 40,000.00 40,000.00 40,000.00 40,000.00 40,000.00 57,000.00 244,000.00
PV factor at 12%               1.00             0.89             0.80             0.71             0.64             0.57             0.51             0.45             0.40
Present Value (93,000.00) 35,714.29 31,887.76 28,471.21 25,420.72 22,697.07 20,265.24 18,093.97 23,021.34 112,571.61
NPV is $ 112,571.61
Flake Centre
Particulars Y0 Y1 Y2 Y3 Y4 Y5 Y6 Y7 Y8 Total
Net Additional revenue                   -   40,000.00 40,000.00 40,000.00 40,000.00 40,000.00 40,000.00 40,000.00 40,000.00 320,000.00
Less: Depreciation                   -   20,000.00 20,000.00 20,000.00 20,000.00 20,000.00 20,000.00 20,000.00 20,000.00 160,000.00
Taxable Revenue                   -   20,000.00 20,000.00 20,000.00 20,000.00 20,000.00 20,000.00 20,000.00 20,000.00 160,000.00
Tax at 30%                   -        6,000.00      6,000.00      6,000.00      6,000.00      6,000.00      6,000.00      6,000.00      6,000.00     48,000.00
After-tax Revenue                   -   14,000.00 14,000.00 14,000.00 14,000.00 14,000.00 14,000.00 14,000.00 14,000.00 112,000.00
Add: Depreciation                   -   20,000.00 20,000.00 20,000.00 20,000.00 20,000.00 20,000.00 20,000.00 20,000.00 160,000.00
Net Operating cash inflows                   -   34,000.00 34,000.00 34,000.00 34,000.00 34,000.00 34,000.00 34,000.00 34,000.00 272,000.00
Cost of new equipment (90,000.00)                  -                    -                    -                    -                    -                    -                    -                    -   (90,000.00)
Salvage of old equipment       7,000.00                  -                    -                    -                    -                    -                    -                    -                    -          7,000.00
Additional working capital (10,000.00)                  -                    -                    -                    -                    -                    -                    -        8,000.00      (2,000.00)
Salvage of new equipment                   -                    -                    -                    -                    -                    -                    -                    -        9,000.00        9,000.00
Net cash flows (93,000.00) 34,000.00 34,000.00 34,000.00 34,000.00 34,000.00 34,000.00 34,000.00 51,000.00 196,000.00
PV factor at 12%               1.00             0.89             0.80             0.71             0.64             0.57             0.51             0.45             0.40
Present Value (93,000.00) 30,357.14 27,104.59 24,200.53 21,607.61 19,292.51 17,225.46 15,379.87 20,598.04     82,765.77
NPV is $ 82,765.77

Get Answers to Unlimited Questions

Join us to gain access to millions of questions and expert answers. Enjoy exclusive benefits tailored just for you!

Membership Benefits:
  • Unlimited Question Access with detailed Answers
  • Zin AI - 3 Million Words
  • 10 Dall-E 3 Images
  • 20 Plot Generations
  • Conversation with Dialogue Memory
  • No Ads, Ever!
  • Access to Our Best AI Platform: Zin AI - Your personal assistant for all your inquiries!
Become a Member

Other questions asked by students

Q

Solve the following Write all irrational and complex answers in simplest form 1 9d2 8...

Calculus
Q

State University employs a large number of graduate students to work as teaching assistants. The teaching...

General Management
Q

1) Give an example of where mimetic isomorphism happened and it was a smart thing to...

General Management
Q

Two equal point like positive charges A and B are fixed on the y axis...

Physics
Q

A source emits sound uniformly in all directions A radial line is drawn from this...

Physics
Q

Julian is using a biking app that compares his position to a simulated biker traveling...

Basic Math
Q

The number of mosquitoes M(x), in millions, in a certain area depends on the June...

Basic Math
Q

12 16 x 7 1 hint Ax is the same as h A 1 2m...

Calculus
Q

Scenario: Gold Star Auditors has almost completed an external audit of a large, important...

Accounting
Q

The comparative balance sheet of Cromme Inc. for December 31, 2016 and 2015, is as...

Accounting
Q

On July 1, 2012 a person invests 2,300 in a fund for which the force...

Finance
Q

23. If each activity time is known with certainty in a CPM analysis, which one...

Finance