2 Laurman, Inc. is considering the following project: 4 Required investment in equipment 5 Project life 6 Salvage value 7 8 The project would provide net operating income each year as follows: 9 Sales 10 Variable expenses 11 Contribution margin 12 Fised expenses: 13 Salaries, rent and other fixed out-of pocket costs 14 Depreciation 15 Total fixed expenses 16 Net operating income. 17 18 Company discount rate $2,205,000 7 225,000 $2,750,000 1,600,000 $1,150,000 $520,000 350,000 870,000 $280.000 18% D N 19 20 Required: 21 22 23 (Use cells A4 to C18 from the given information, as well as 824, and A30 to D45 to complete this question. Negative amounts or amounts to be deducted should be input as negative values and will display in parentheses.) 24 1. Compute the annual net cash inflow from the project. $630,000 25 26 2. Complete the table to compute the net present value of the investment. 27 28 Year(s) 29 Now 152,205,000.00) 1 through 7 30 Initial investment 31 Annual cost savings 32 Salvage value of the new machine 33 Total cash flows 34 Discount factor 35 Present value of the cash flows 36 Net present value 37 38 Use Excel's PV function to compute the present value of the future cash flows 39 Deduct the cost of the investment 40 Net present value 41 42 3. Use Excel's RATE function to compute the project's internal rate of return 43 44 4. Compute the project's payback period. 152,205,000.00) 1.00000 152,205,000.001 -$2,205,000.00 $630,000.00 $630,000.00 0.00000 50.00 F $225,000.00 $225,000.00 0.00000 You must use the -PV function in your formula 50.000 50.00 You must use the -PV function in your formula 152,205,000.00) 50.00 0.00% You must use the -RATE function in your formula 3.5 years
2 Laurman, Inc. is considering the following project: 4 Required investment in equipment 5 Project life 6 Salvage value 7 8 The project would provide net operating income each year as follows: 9 Sales 10 Variable expenses 11 Contribution margin 12 Fised expenses: 13 Salaries, rent and other fixed out-of pocket costs 14 Depreciation 15 Total fixed expenses 16 Net operating income. 17 18 Company discount rate $2,205,000 7 225,000 $2,750,000 1,600,000 $1,150,000 $520,000 350,000 870,000 $280.000 18% D N 19 20 Required: 21 22 23 (Use cells A4 to C18 from the given information, as well as 824, and A30 to D45 to complete this question. Negative amounts or amounts to be deducted should be input as negative values and will display in parentheses.) 24 1. Compute the annual net cash inflow from the project. $630,000 25 26 2. Complete the table to compute the net present value of the investment. 27 28 Year(s) 29 Now 152,205,000.00) 1 through 7 30 Initial investment 31 Annual cost savings 32 Salvage value of the new machine 33 Total cash flows 34 Discount factor 35 Present value of the cash flows 36 Net present value 37 38 Use Excel's PV function to compute the present value of the future cash flows 39 Deduct the cost of the investment 40 Net present value 41 42 3. Use Excel's RATE function to compute the project's internal rate of return 43 44 4. Compute the project's payback period. 152,205,000.00) 1.00000 152,205,000.001 -$2,205,000.00 $630,000.00 $630,000.00 0.00000 50.00 F $225,000.00 $225,000.00 0.00000 You must use the -PV function in your formula 50.000 50.00 You must use the -PV function in your formula 152,205,000.00) 50.00 0.00% You must use the -RATE function in your formula 3.5 years
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
Related questions
Question

Transcribed Image Text:2 Laurman, Inc. is considering the following project:
4 Required investment in equipment
5 Project life
6
Salvage value
7
8 The project would provide net operating income each year as follows:
9 Sales
10 Variable expenses
11
Contribution margin
12
Fised expenses:
13
Salaries, rent and other fixed out-of pocket costs
14
Depreciation
15
Total fixed expenses
16 Net operating income.
17
18 Company discount rate
$2,205,000
7
225,000
$2,750,000
1,600,000
$1,150,000
$520,000
350,000
870,000
$280.000
18%
D
N
19
20 Required:
21
22
23
(Use cells A4 to C18 from the given information, as well as 824, and A30 to D45 to complete this question. Negative amounts or amounts to be deducted should be input as negative values
and will display in parentheses.)
24 1. Compute the annual net cash inflow from the project.
$630,000
25
26 2. Complete the table to compute the net present value of the investment.
27
28
Year(s)
29
Now
152,205,000.00)
1 through 7
30 Initial investment
31 Annual cost savings
32 Salvage value of the new machine
33 Total cash flows
34 Discount factor
35 Present value of the cash flows
36 Net present value
37
38 Use Excel's PV function to compute the present value of the future cash flows
39 Deduct the cost of the investment
40 Net present value
41
42 3. Use Excel's RATE function to compute the project's internal rate of return
43
44 4. Compute the project's payback period.
152,205,000.00)
1.00000
152,205,000.001
-$2,205,000.00
$630,000.00
$630,000.00
0.00000
50.00
F
$225,000.00
$225,000.00
0.00000 You must use the -PV function in your formula
50.000
50.00 You must use the -PV function in your formula
152,205,000.00)
50.00
0.00% You must use the -RATE function in your formula
3.5 years
Expert Solution

This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
Step by step
Solved in 2 steps

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