1 Laurman, Inc. is considering the following project: 2 Required investment in equipment 3 Project life 4 Salvage value 2,205,000 7 225,000 6 The project would provide net operating income each year as follows: 7 Sales 8 Variable expenses 9 Contribution margin 10 Fixed expenses: 2,750,000 1,600,000 1,150,000 11 Salaries, rent and other fixed out-of pocket costs 520,000 12 Depreciation 350,000 13 Total fixed expenses 870,000 14 Net operating income 280.000 15 16 Company discount rate 18% 17 18 1. Compute the annual net cash inflow from the project. 19 20 2. Complete the table to compute the net present value of the investment. 21 22 Year(s) 1-7 23 Now 24 Initial investment 25 Annual cost savings 26 Salvage value of the new machine 27 Total cash flows 28 Discount factor 1.000 29 Present value of the cash flows 30 Net present value 31 32 Use Excel's PV function to compute the present value of the future cash flows 33 Deduct the cost of the investment 34 Net present value 35 36 3. Use Excel's RATE function to compute the project's internal rate of return 37 38 4. Compute the project's payback period. years 39 40 5. Compute the project's simple rate of return. 41 42 %24 %24
1 Laurman, Inc. is considering the following project: 2 Required investment in equipment 3 Project life 4 Salvage value 2,205,000 7 225,000 6 The project would provide net operating income each year as follows: 7 Sales 8 Variable expenses 9 Contribution margin 10 Fixed expenses: 2,750,000 1,600,000 1,150,000 11 Salaries, rent and other fixed out-of pocket costs 520,000 12 Depreciation 350,000 13 Total fixed expenses 870,000 14 Net operating income 280.000 15 16 Company discount rate 18% 17 18 1. Compute the annual net cash inflow from the project. 19 20 2. Complete the table to compute the net present value of the investment. 21 22 Year(s) 1-7 23 Now 24 Initial investment 25 Annual cost savings 26 Salvage value of the new machine 27 Total cash flows 28 Discount factor 1.000 29 Present value of the cash flows 30 Net present value 31 32 Use Excel's PV function to compute the present value of the future cash flows 33 Deduct the cost of the investment 34 Net present value 35 36 3. Use Excel's RATE function to compute the project's internal rate of return 37 38 4. Compute the project's payback period. years 39 40 5. Compute the project's simple rate of return. 41 42 %24 %24
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
Related questions
Question
100%
Laurman inc. is considering the following project:
Please provide excel formulas for all answers
Transcribed Image Text:1 Laurman, Inc. is considering the following project:
2 Required investment in equipment
3 Project life
4 Salvage value
2,205,000
7
225,000
5
6 The project would provide net operating income each year as follows:
7
Sales
2,750,000
8 Variable expenses
1,600,000
Contribution margin
10 Fixed expenses:
1,150,000
11
Salaries, rent and other fixed out-of pocket costs
520,000
12
Depreciation
350,000
13 Total fixed expenses
870,000
14 Net operating income
280,000
15
16 Company discount rate
18%
17
18 1. Compute the annual net cash inflow from the project.
19
20 2. Complete the table to compute the net present value of the investment.
21
22
Year(s)
23
Now
1-7
24 Initial investment
25 Annual cost savings
26 Salvage value of the new machine
27 Total cash flows
28 Discount factor
29 Present value of the cash flows
30 Net present value
1.000
31
32 Use Excel's PV function to compute the present value of the future cash flows
33 Deduct the cost of the investment
34 Net present value
35
36 3. Use Excel's RATE function to compute the project's internal rate of return
37
38 4. Compute the project's payback period.
years
39
40 5. Compute the project's simple rate of return.
41
42
%24
%24
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
This is a popular solution!
Trending now
This is a popular solution!
Step by step
Solved in 2 steps with 3 images
Knowledge Booster
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.Recommended textbooks for you
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education
Expert Answers to Latest Homework Questions
Q: Can you please help me by providing clear neat organized answers. Thank you!
Q: Can you please help me by providing clear neat organized answers. Thank you!
Q: Can you please help me by providing clear neat organized answers. Thank you!
Q: Can you please help me by providing clear neat organized answers. Thank you!
Q: Can you please help me by providing clear neat organized answers. Thank you!
Q: Can you please help me by providing clear neat organized answers. Thank you!
Q: 2. Consider the following:
Prove that x, x2, and 1/x are the solutions to the homogeneous equation…
Q: Please provide the Mathematica code
Q: Predict the major organic product(s) of the following reactions. Indicate which of the following…
Q: (c)
(4pts)
Mechanism:
heat
(E1)
CH3OH
+
1.5pts each
_E1 _ (1pt)
Br
CH3OH
(d)
(4pts)
Mechanism:
SN1…
Q: A mixture of butyl acrylate and 4'-chloropropiophenone has been taken for proton NMR analysis. Based…
Q: Examine the metabolic pathway. The enzymes that catalyze each step are identified as "e" with a…
Q: Q5: Label each chiral carbon in the following molecules as R or S. Make sure the stereocenter
to…
Q: An allosteric enzyme that follows the concerted model has an allosteric coefficient (T/R) of 300 in…
Q: Penicillin is hydrolyzed and thereby rendered inactive by penicillinase (also
known as ẞ-lactamase),…
Q: 3. A spring is stretched 6 in. by a mass that weighs 8 lb. The mass is attached to a dashpot…
Q: Qu 3 Nickel (Ni) single crystal turbine blades burn less fuel at higher temperatures because blades…
Q: Calculate the proton and carbon chemical shifts for this structure
Q: handwritten-solutions, please!
Q: Consider the four graphs shown. In each graph, the solid blue curve represents the unmodified…
Q: Calculate what $700 would grow to at 6%6% per year compounded daily for 7 years. (Use the Table…