Question

Crane Lumber, Inc., is considering purchasing a new wood saw that costs $45,000. The saw will...

Crane Lumber, Inc., is considering purchasing a new wood saw that costs $45,000. The saw will generate revenues of $100,000 per year for five years. The cost of materials and labor needed to generate these revenues will total $60,000 per year, and other cash expenses will be $10,000 per year. The machine is expected to sell for $1,400 at the end of its five-year life and will be depreciated on a straight-line basis over five years to zero. Crane’s tax rate is 34 percent, and its opportunity cost of capital is 10.30 percent.

What is the project's NPV? (Do not round intermediate calculations. Round final answer to the nearest whole dollar, e.g. 5,275.)

NPV ?

Homework Answers

Answer #1

Annual depreciation = 45,000 / 5 = 9,000

Operating cash flow from year 1 to year 5 = (revenue - costs - cash expenses - depreciation)(1 - tax) + depreciation

Operating cash flow from year 1 to year 5 = (100,000 - 60,000 - 10,000 - 9,000)(1 - 0.34) + 9,000

Operating cash flow from year 1 to year 5 = 22,860

Year 5 non-operating cash flow = Market value - tax(market value - book value)

Year 5 non-operating cash flow = 1,400 - 0.34(1,400 - 0)

Year 5 non-operating cash flow = 1,400 - 476

Year 5 non-operating cash flow = $924

NPV = Present value of cash inflows - present value of cash outflows

NPV = -45,000 + 22,860 / (1 + 0.103)1 + 22,860 / (1 + 0.103)2 + 22,860 / (1 + 0.103)3 + 22,860 / (1 + 0.103)4 + 22,860 / (1 + 0.103)5 + 924 / (1 + 0.103)5

NPV = $41,563

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
Crane Lumber, Inc., is considering purchasing a new wood saw that costs $70,000. The saw will...
Crane Lumber, Inc., is considering purchasing a new wood saw that costs $70,000. The saw will generate revenues of $100,000 per year for five years. The cost of materials and labor needed to generate these revenues will total $60,000 per year, and other cash expenses will be $10,000 per year. The machine is expected to sell for $2,100 at the end of its five-year life and will be depreciated on a straight-line basis over five years to zero. Crane’s tax...
Rocky Mountain Lumber, Inc., is considering purchasing a new wood saw that costs $65,000. The saw...
Rocky Mountain Lumber, Inc., is considering purchasing a new wood saw that costs $65,000. The saw will generate revenues of $100,000 per year for five years. The cost of materials and labor needed to generate these revenues will total $60,000 per year, and other cash expenses will be $10,000 per year. The machine is expected to sell for $3,500 at the end of its five-year life and will be depreciated on a straight-line basis over five years to zero. Rocky...
Rocky Mountain Lumber, Inc., is considering purchasing a new wood saw that costs $65,000. The saw...
Rocky Mountain Lumber, Inc., is considering purchasing a new wood saw that costs $65,000. The saw will generate revenues of $100,000 per year for five years. The cost of materials and labor needed to generate these revenues will total $60,000 per year, and other cash expenses will be $10,000 per year. The machine is expected to sell for $4,000 at the end of its five-year life and will be depreciated on a straight-line basis over five years to zero. Rocky...
Snowy Mountain Timber Ltd is considering purchasing a new wood saw that costs $55,000. The saw...
Snowy Mountain Timber Ltd is considering purchasing a new wood saw that costs $55,000. The saw will generate revenues of $100,000 per year for five years. The cost of materials and labour needed to generate these revenues will total $60,000 per year, and other cash expenses will be $10,000 per year. The machine is expected to sell for $3,000 at the end of its five-year life and will be depreciated on a straight-line basis over five years to zero. Snowy...
Steamboat Springs Furniture, Inc., is considering purchasing a new finishing lathe that costs $58,421.00. The lathe...
Steamboat Springs Furniture, Inc., is considering purchasing a new finishing lathe that costs $58,421.00. The lathe will generate revenues of $98,740.00 per year for five years. The cost of materials and labor needed to generate these revenues will total $50,013.00 per year, and other cash expenses will be $10,432.00 per year. The machine is expected to sell for $8,674.00 at the end of its five-year life and will be depreciated on a straight-line basis over five years to zero. Steamboat...
Steamboat Springs Furniture, Inc., is considering purchasing a new finishing lathe that costs $64,262.00. The lathe...
Steamboat Springs Furniture, Inc., is considering purchasing a new finishing lathe that costs $64,262.00. The lathe will generate revenues of $96,152.00 per year for five years. The cost of materials and labor needed to generate these revenues will total $48,052.00 per year, and other cash expenses will be $10,462.00 per year. The machine is expected to sell for $9,573.00 at the end of its five-year life and will be depreciated on a straight-line basis over five years to zero. Steamboat...
Steamboat Springs Furniture, Inc., is considering purchasing a new finishing lathe that costs $64,262.00. The lathe...
Steamboat Springs Furniture, Inc., is considering purchasing a new finishing lathe that costs $64,262.00. The lathe will generate revenues of $96,152.00 per year for five years. The cost of materials and labor needed to generate these revenues will total $48,052.00 per year, and other cash expenses will be $10,462.00 per year. The machine is expected to sell for $9,573.00 at the end of its five-year life and will be depreciated on a straight-line basis over five years to zero. Steamboat...
Steamboat Springs Furniture, Inc., is considering purchasing a new finishing lathe that costs $61,793.00. The lathe...
Steamboat Springs Furniture, Inc., is considering purchasing a new finishing lathe that costs $61,793.00. The lathe will generate revenues of $99,910.00 per year for five years. The cost of materials and labor needed to generate these revenues will total $48,957.00 per year, and other cash expenses will be $10,944.00 per year. The machine is expected to sell for $8,130.00 at the end of its five-year life and will be depreciated on a straight-line basis over five years to zero. Steamboat...
Steamboat Springs Furniture, Inc., is considering purchasing a new finishing lathe that costs $61,475.00. The lathe...
Steamboat Springs Furniture, Inc., is considering purchasing a new finishing lathe that costs $61,475.00. The lathe will generate revenues of $99,653.00 per year for five years. The cost of materials and labor needed to generate these revenues will total $50,876.00 per year, and other cash expenses will be $11,734.00 per year. The machine is expected to sell for $8,467.00 at the end of its five-year life and will be depreciated on a straight-line basis over five years to zero. Steamboat...
Orange Ltd. is considering purchasing a new manufacturing plant that costs $500,000. The manufacturing plant will...
Orange Ltd. is considering purchasing a new manufacturing plant that costs $500,000. The manufacturing plant will generate revenues of $150,000 per year for ten years. The operating costs needed to generate these revenues will total $75,000 per year. The manufacturing plant will be depreciated on a straight-line basis over ten years to zero. Orange Ltd.’s tax rate is 30 percent, and its cost of capital is 10 percent. (a) What is the net present value of this project? (b) Should...