RST corporation is deciding whether to automate one phase of its production process. The equipment has a six-year life and will cost $ 205,000. Projected net cash inflows from the equipment are as follows:
Year 1 |
$ 60,000 |
Year 2 |
$ 50,000 |
Year 3 |
$ 55,000 |
Year 4 |
$ 50,000 |
Year 5 |
$ 47,500 |
Year 6 |
$ 45,000 |
RST corporation hurdle rate is 12%.
If RST corporation decides to refurbish the equipment at a cost of $30,000 at the end of year 6, it could be used for one more year and would have a $ 15,000 residual value at the end of year 7. Assume the cash inflow in year 7 is $ 32,500. What is the NPV of just the refurbishment?
Correct Answer: $ 6,260 Please show the formula for this amount . Thank you.
Year | Value Flows | Present Factor @ 12% | Present Value | |
(a) | (b) | (a) X (b) | ||
Refurbish cost | 6 | $ -30,000 | 0.507 | $ -15,210 |
Cash Inflows | 7 | $ 32,500 | 0.452 | $ 14,690 |
Salvage Value | 7 | $ 15,000 | 0.452 | $ 6,780 |
Net Present Value | $ 6,260 | |||
Present value factor of $1 at 12% at n = 6 is 0.507 and at n = 7 is 0.452 |
Get Answers For Free
Most questions answered within 1 hours.