Question

The following data are accumulated by Paxton Company in evaluating the purchase of $136,300 of equipment,...

The following data are accumulated by Paxton Company in evaluating the purchase of $136,300 of equipment, having a four-year useful life: Net Income Net Cash Flow Year 1 $35,000 $59,000 Year 2 21,000 45,000 Year 3 10,000 34,000 Year 4 (1,000) 23,000 Present Value of $1 at Compound Interest Year 6% 10% 12% 15% 20% 1 0.943 0.909 0.893 0.870 0.833 2 0.890 0.826 0.797 0.756 0.694 3 0.840 0.751 0.712 0.658 0.579 4 0.792 0.683 0.636 0.572 0.482 5 0.747 0.621 0.567 0.497 0.402 6 0.705 0.564 0.507 0.432 0.335 7 0.665 0.513 0.452 0.376 0.279 8 0.627 0.467 0.404 0.327 0.233 9 0.592 0.424 0.361 0.284 0.194 10 0.558 0.386 0.322 0.247 0.162 a. Assuming that the desired rate of return is 12%, determine the net present value for the proposal. Use the table of the present value of $1 presented above. If required, round to the nearest dollar. If required, use the minus sign to indicate a negative net present value. Present value of net cash flow $ Amount to be invested $ Net present value $ b. Would management be likely to look with favor on the proposal? The net present value indicates that the return on the proposal is than the minimum desired rate of return of 12%.

Homework Answers

Answer #1

Answer a.

Cash Flows:
Year 0 = -$136,300
Year 1 = $59,000
Year 2 = $45,000
Year 3 = $34,000
Year 4 = $23,000

Discount Rate = 12%

Present Value of Net Cash Flow = $59,000*PV of $1(12%,1) + $45,000*PV of $1(12%,2) + $34,000*PV of $1(12%,3) + $23,000*PV of $1(12%,4)
Present Value of Net Cash Flow = $59,000*0.893 + $45,000*0.797 + $34,000*0.712 + $23,000*0.636
Present Value of Net Cash Flow = $127,388

Net Present Value = Present Value of Net Cash Flow - Amount to be invested
Net Present Value = $127,388 - $136,300
Net Present Value = -$8,912

Answer b.

The net present value indicates that the return on the proposal is less than the minimum desired rate of return of 12%.

Know the answer?
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for?
Ask your own homework help question
Similar Questions
The following data are accumulated by Paxton Company in evaluating the purchase of $142,800 of equipment,...
The following data are accumulated by Paxton Company in evaluating the purchase of $142,800 of equipment, having a four-year useful life: Net Income Net Cash Flow Year 1 $41,000 $70,000 Year 2 25,000 54,000 Year 3 12,000 41,000 Year 4 (1,000) 27,000 Present Value of $1 at Compound Interest Year 6% 10% 12% 15% 20% 1 0.943 0.909 0.893 0.870 0.833 2 0.890 0.826 0.797 0.756 0.694 3 0.840 0.751 0.712 0.658 0.579 4 0.792 0.683 0.636 0.572 0.482 5...
The following data are accumulated by Paxton Company in evaluating the purchase of $199,000 of equipment,...
The following data are accumulated by Paxton Company in evaluating the purchase of $199,000 of equipment, having a four-year useful life: Net Income Net Cash Flow Year 1 $43,000 $73,000 Year 2 26,000 56,000 Year 3 13,000 42,000 Year 4 (1,000) 28,000 Present Value of $1 at Compound Interest Year 6% 10% 12% 15% 20% 1 0.943 0.909 0.893 0.870 0.833 2 0.890 0.826 0.797 0.756 0.694 3 0.840 0.751 0.712 0.658 0.579 4 0.792 0.683 0.636 0.572 0.482 5...
Net Present Value Method The following data are accumulated by Paxton Company in evaluating the purchase...
Net Present Value Method The following data are accumulated by Paxton Company in evaluating the purchase of $143,500 of equipment, having a four-year useful life: Net Income Net Cash Flow Year 1 $40,000 $67,000 Year 2 24,000 52,000 Year 3 12,000 39,000 Year 4 (1,000) 26,000 Present Value of $1 at Compound Interest Year 6% 10% 12% 15% 20% 1 0.943 0.909 0.893 0.870 0.833 2 0.890 0.826 0.797 0.756 0.694 3 0.840 0.751 0.712 0.658 0.579 4 0.792 0.683...
Net Present Value Method The following data are accumulated by Paxton Company in evaluating the purchase...
Net Present Value Method The following data are accumulated by Paxton Company in evaluating the purchase of $120,500 of equipment, having a four-year useful life: Net Income Net Cash Flow Year 1 $31,000 $52,000 Year 2 19,000 40,000 Year 3 9,000 30,000 Year 4 (1,000) 20,000 Present Value of $1 at Compound Interest Year 6% 10% 12% 15% 20% 1 0.943 0.909 0.893 0.870 0.833 2 0.890 0.826 0.797 0.756 0.694 3 0.840 0.751 0.712 0.658 0.579 4 0.792 0.683...
Net Present Value Method The following data are accumulated by Paxton Company in evaluating the purchase...
Net Present Value Method The following data are accumulated by Paxton Company in evaluating the purchase of $102,900 of equipment, having a four-year useful life: Net Income Net Cash Flow Year 1 $33,000 $56,000 Year 2 20,000 43,000 Year 3 10,000 32,000 Year 4 (1,000) 22,000 Present Value of $1 at Compound Interest Year 6% 10% 12% 15% 20% 1 0.943 0.909 0.893 0.870 0.833 2 0.890 0.826 0.797 0.756 0.694 3 0.840 0.751 0.712 0.658 0.579 4 0.792 0.683...
Net Present Value Method The following data are accumulated by Paxton Company in evaluating the purchase...
Net Present Value Method The following data are accumulated by Paxton Company in evaluating the purchase of $125,000 of equipment, having a four-year useful life: Net Income Net Cash Flow Year 1 $40,000 $68,000 Year 2 24,000 52,000 Year 3 12,000 39,000 Year 4 (1,000) 27,000 Present Value of $1 at Compound Interest Year 6% 10% 12% 15% 20% 1 0.943 0.909 0.893 0.870 0.833 2 0.890 0.826 0.797 0.756 0.694 3 0.840 0.751 0.712 0.658 0.579 4 0.792 0.683...
The following data are accumulated by Reynolds Company in evaluating the purchase of $161,800 of equipment,...
The following data are accumulated by Reynolds Company in evaluating the purchase of $161,800 of equipment, having a four-year useful life: Net Income Net Cash Flow Year 1 $39,000 $66,000 Year 2 24,000 51,000 Year 3 11,000 38,000 Year 4 (1,000) 26,000 Present Value of $1 at Compound Interest Year 6% 10% 12% 15% 20% 1 0.943 0.909 0.893 0.870 0.833 2 0.890 0.826 0.797 0.756 0.694 3 0.840 0.751 0.712 0.658 0.579 4 0.792 0.683 0.636 0.572 0.482 5...
The following data are accumulated by Geddes Company in evaluating the purchase of $109,100 of equipment,...
The following data are accumulated by Geddes Company in evaluating the purchase of $109,100 of equipment, having a four-year useful life: Net Income Net Cash Flow Year 1 $30,000 $51,000 Year 2 18,000 39,000 Year 3 9,000 30,000 Year 4 (1,000) 20,000 Present Value of $1 at Compound Interest Year 6% 10% 12% 15% 20% 1 0.943 0.909 0.893 0.870 0.833 2 0.890 0.826 0.797 0.756 0.694 3 0.840 0.751 0.712 0.658 0.579 4 0.792 0.683 0.636 0.572 0.482 5...
Net Present Value Method The following data are accumulated by Reynolds Company in evaluating the purchase...
Net Present Value Method The following data are accumulated by Reynolds Company in evaluating the purchase of $121,300 of equipment, having a four-year useful life: Net Income Net Cash Flow Year 1 $42,000 $72,000 Year 2 26,000 55,000 Year 3 13,000 42,000 Year 4 (1,000) 28,000 Present Value of $1 at Compound Interest Year 6% 10% 12% 15% 20% 1 0.943 0.909 0.893 0.870 0.833 2 0.890 0.826 0.797 0.756 0.694 3 0.840 0.751 0.712 0.658 0.579 4 0.792 0.683...
Net Present Value Method The following data are accumulated by Geddes Company in evaluating the purchase...
Net Present Value Method The following data are accumulated by Geddes Company in evaluating the purchase of $123,300 of equipment, having a four-year useful life:    Net Income Net Cash Flow Year 1 $34,000      $58,000    Year 2 21,000      45,000    Year 3 10,000      34,000    Year 4 (1,000)    23,000    Present Value of $1 at Compound Interest Year 6% 10% 12% 15% 20% 1 0.943 0.909 0.893 0.870 0.833 2 0.890 0.826 0.797 0.756 0.694...
ADVERTISEMENT
Need Online Homework Help?

Get Answers For Free
Most questions answered within 1 hours.

Ask a Question
ADVERTISEMENT