a.
Compute the
a.
Explanation of Solution
Net present value method:
Net present value method is used to compare the initial
Calculate the net present value of the equipment:
Particulars | Amount ($) |
Present value of annual net | $4,520,000 |
Present value of residual value (2) | $64,400 |
Total present value | $4,584,400 |
Amount to be invested | ($3,000,000) |
Net present value | $1,584,400 |
Table (1)
Hence, the net present value of the equipment is $1,584,400.
Working Note 1:
Calculate the present value of annual net cash flows:
Working Note 2:
Calculate the present value of annual net cash flows:
b.
Compute the net present value of the equipment, assuming 12% desired
b.
Explanation of Solution
Calculate the net present value of the equipment:
Estimated Annual Net Cash Flow | |||
Particulars | Amount ($) | Amount ($) | Amount ($) |
Estimated annual net cash flows | $400,000 | $600,000 | $800,000 |
Multiply: Present value factor from Exhibit 5 | |||
Present value of annual net cash flows | $2,260,000 | $3,390,000 | $4,520,000 |
Present value of residual value (2) | $64,400 | $64,400 | $64,400 |
Total present value | $2,324,400 | $3,454,400 | $4,584,400 |
Amount to be invested | ($3,000,000) | ($3,000,000) | ($3,000,000) |
Net present value | ($675,600) | $454,400 | $1,584,400 |
Table (2)
Hence, the net present value of the equipment for annual net cash flow of $400,000 is ($675,600), for annual net cash flow of $600,000 is $454,400 and for annual net cash flow of $800,000 is $1,584,400.
c.
Compute the net present value of the equipment, assuming 15% desired rate of return for the given annual net cash flows.
c.
Explanation of Solution
Calculate the net present value of the equipment:
Estimated Annual Net Cash Flow | |||
Particulars | Amount ($) | Amount ($) | Amount ($) |
Estimated annual net cash flows | $400,000 | $600,000 | $800,000 |
Multiply: Present value factor from Exhibit 5 | |||
Present value of annual net cash flows | $2,007,600 | $3,011,400 | $4,015,200 |
Present value of residual value (3) | $49,400 | $49,400 | $49,400 |
Total present value | $2,057,000 | $3,060,800 | $4,064,600 |
Amount to be invested | ($3,000,000) | ($3,000,000) | ($3,000,000) |
Net present value | ($943,000) | $60,800 | $1,064,600 |
Table (3)
Hence, the net present value of the equipment for annual net cash flow of $500,000 is ($811,700), for annual net cash flow of $700,000 is $417,300 and for annual net cash flow of $900,000 is $1,646,300.
Working Note 3:
Calculate the present value of annual net cash flows:
d.
Identify the minimum annual net cash flow required to generate a positive net present value.
d.
Explanation of Solution
Calculate the minimum annual net cash flows:
Hence, the minimum annual net cash flow required to generate a positive net present value is $519,575.
e.
Interpret the results in parts (a), (b) and (c).
e.
Explanation of Solution
Every business desires to get maximum profit with minimum investment. The net cash flow of $800,000 is generated from the investment which has a present value of $1,584,400. This clearly indicates the management could invest in the equipment. However, when there is a decrease in the annual net cash flows there is also a drastic decrease in the present value of the equipment. The annual net cash flow must be above $519,575 to generate a profit by the company.
Want to see more full solutions like this?
Chapter 12 Solutions
Managerial Accounting
- San Lucas Corporation is considering investment in robotic machinery based upon the following estimates: a. Determine the net present value of the equipment, assuming a desired rate of return of 10% and annual net cash flows of 700,000. Use the present value tables appearing in Exhibits 2 and 5 of this chapter. b. Determine the net present value of the equipment, assuming a desired rate of return of 10% and annual net cash flows of 500,000, 700,000, and 900,000. Use the present value tables (Exhibits 2 and 5) provided in the chapter in determining your answer. c. Determine the minimum annual net cash flow necessary to generate a positive net present value, assuming a desired rate of return of 10%. Round to the nearest dollar. d. Interpret the results of parts (a), (b), and (c).arrow_forwardAssume Home Garden Inc. in MAD 26-5 assigns the following probabilities to the estimated construction cost of the warehouse and annual net cash flows: a. Compute the expected value of the construction cost. b. Compute the expected value of the annual net cash flows. c. Determine the expected net present value of building the distribution warehouse, assuming a desired rate of return of 14% and using the expected values computed in parts (a) and (b). Use the present value tables provided in Appendix A. Round to the nearest dollar. d. Based on your results in part (c), should Home Garden Inc. build the distribution warehouse?arrow_forwardLehigh Products Company is considering the purchase of nen automated equipment. The project has an expected set present value of $250,000 with a standard deviation of $100,000. Question: 1. What is the probability that the project will have a net present value less than $50,000, assuming that net present value is normally distributed?arrow_forward
- You must calculate the value of a container handling equipment for a terminal, which produces year end annual cash flows of $1,200 the first year, $2,000 the second year, $3,000 the third year, and $4,000 the fourth year.A) Assuming a weighted average cost of capital of 15 percent, what is the value of this equipment using the net present value (NPV) approach? B) If the cost of this equipment is $5,200 for the terminal, calculate the net present value. Would you buy this equipment for your terminal?arrow_forwardFor project A, the cash flow effect from the change in net working capital is expected to be $490.00 at time 2 and the level of net working capital is expected to be $750.00 at time 1. What is the level of current assets for project A expected to be at time 2 if the level of current liabilities for project A is expected to be $2,600.00 at time 2? $2,860.00 (plus or minus $10) $3,840.00 (plus or minus $10) $1,360.00 (plus or minus $10) $2,340.00 (plus or minus $10) None of the above is within $10 of the correct answerarrow_forwardCrane Inc. is considering an investment project with the following characteristics: internal rate of return factor 3.930; net income $500,000; net annual cash inflow for $140,000; depreciation expense $88,000. What was the amount of the initial investment?arrow_forward
- Roberts Company is considering an investment in equipment that is capable of producing more efficiently than the current technology. The outlay required is 2,293,200. The equipment is expected to last five years and will have no salvage value. The expected cash flows associated with the project are as follows: Required: 1. Compute the projects payback period. 2. Compute the projects accounting rate of return. 3. Compute the projects net present value, assuming a required rate of return of 10 percent. 4. Compute the projects internal rate of return.arrow_forward2. Marigold Corp. is considering the purchase of a piece of equipment and has complied the information…arrow_forwardConsider a piece of equipment for which the expenditure at the beginning of period 1 is $20,000 The net revenue at the end of year 1 is $8,000 The net revenue at the end of year 2 is $14,000 The net revenue at the end of year 3 is $18,000, which includes salvaging the equipment. The interest rate is 5%. What is the net present value of this investment over the three year period including the initial purchase of the asset and the revenue from the first three years of operation (including sale of the equipment)?arrow_forward
- e. Estimate the required net operating working capital (NOWC) for each year and the cash flow due to changes in NOWC. f. Calculate the after-tax salvage cash flow. g. Calculate the project cash flows for each year. Based on these cash flows and the average project cost of capital, what are the project’s NPV, IRR, MIRR, PI, payback, and discounted payback? Do these indicators suggest that the project should be undertaken?arrow_forward1) XYZ Company is considering investing in a project that requires an initial investment of $200,000 for some machinery. There will be net inflows of $50,000 for the first two years, $35,000 in years three and four, and $50,000 in year five. Find the accounting rate of return for the machine. 3) A project requires an initial investment of $200,000 and is expected to generate the following net cash inflows: PROJECT A Year 1:60,000 Year 2:60,000 Year 3:80,000 Year 4:30,000 Year 5:30,000 Required: Compute the Pay back Period if the minimum desired rate of return is 10%. PVIF .909, .826, .751, .680, .623arrow_forwardIvanhoe Manufacturing is evaluating two capital projects. The company's choice will be based on the profitability index. Project #1 has a present value of cash flows of $216,000 and a net initial investment of $194,400 while Project #2 has a present value of future cash flows of $885,600 and a net initial investment of $864,000. Click here to view the factor table. Using the present value tables, which project will Ivanhoe choose? (Round answers to 3 decimal places, e.g. 2.575.) Project #1 Project #2 Profitability Index Ivanhoe should choose since its profitability index is * than the profitability index ofarrow_forward
- Managerial AccountingAccountingISBN:9781337912020Author:Carl Warren, Ph.d. Cma William B. TaylerPublisher:South-Western College PubFinancial And Managerial AccountingAccountingISBN:9781337902663Author:WARREN, Carl S.Publisher:Cengage Learning,Cornerstones of Cost Management (Cornerstones Ser...AccountingISBN:9781305970663Author:Don R. Hansen, Maryanne M. MowenPublisher:Cengage Learning
- EBK CONTEMPORARY FINANCIAL MANAGEMENTFinanceISBN:9781337514835Author:MOYERPublisher:CENGAGE LEARNING - CONSIGNMENT