Required 1 Determine the net present value of the investment in the machine

Required 1 determine the net present value of the

This preview shows page 11 - 19 out of 27 pages.

Required: 1 Determine the net present value of the investment in the machine. purchase 21000 savin 5000 0.12 period 5 purchase 72000 Rduced cost 16000 16000 16000 16000 Total cash flows 72000 16000 16000 16000 16000 Discount Factor would reduce operating costs by $5,000 per year. At the end of the machine’s five-year useful life, it will have zero scrap value. The company’s required rate of return is 12%.
Image of page 11
16000 16000
Image of page 12
Year Investment Cash Inflow 1 $57,000 $3,000 -$54,000 2 $7,000 $6,000 -$55,000 55000 12000 3 $12,000 -$43,000 43000 $13,000 4 $13,000 -$30,000 $30,000 $16,000 5 $16,000 -$14,000 $14,000 $14,000 6 $14,000 $0 $0 $12,000 7 $12,000 $12,000 -$12,000 $10,000 8 $10,000 $22,000 -$22,000 $9,000 9 $9,000 $31,000 -$31,000 $9,000 10 $9,000 $40,000 -$40,000 0 -1.00 The management of Unter Corporation, an architectural design firm, is considering an investment with the following cash flows:
Image of page 13
43000 $30,000 $14,000 $0 -$12,000 -$22,000 -$31,000 -$40,000 -$40,000
Image of page 14
Revenues 220,000 Less operating expenses: Commissions to amusement ho 60,000 Insurance 55,000 Depreciation 43,875 Maintenance 40,000 198,875 Net operating income 21,125 Total cost 390000 salvage value 39000 life 8 years NOI 21,125 add: non cash deduction for deprecia 43,875 Annual net cash flow 65,000 payback period 6 The simple rate of return would be Simple Rate of Return = Annual net operating income Initial investment Simple Rate of Return = 5.4%
Image of page 15
Image of page 16
Purchase cost of the equipment 682,000 110,000 Life of the equipment 10 years annual cost savings 110,000 less annual depreciation (270000/12 years 68200 Annual incremental net operating income 41,800 A piece of laborsaving equipment has just come onto the market that Mitsui Electronics, Ltd reduce costs in one of its plants in Japan. Relevant data relating to the equipment follow: Annual cost savings that will be provided by the equipment
Image of page 17
d., could use to
Image of page 18
Image of page 19

You've reached the end of your free preview.

Want to read all 27 pages?

  • Left Quote Icon

    Student Picture

  • Left Quote Icon

    Student Picture

  • Left Quote Icon

    Student Picture