Question

Kemp Copy Co. is considering to purchase a new high speed copy machine. The machine costs...

Kemp Copy Co. is considering to purchase a new high speed copy machine. The machine costs $500,000 and can be depreciated to zero on a straight-line basis over its life of 5 years. Thus, annual depreciation will be $100,000. The machine is expected to have salvage value of $10,000. Revenues are expected to be $450,000 per year (in real terms), and operating expenses are estimated 60 percent of revenues. Operating cash flows are expected to rise with inflation, forecasted at 3% per year.The working capital needed for the machine is $100,000. The discount rate for the machine is 8% in real terms. The firm pays corporate income tax at 30%. What is the NPV?

Homework Answers

Answer #1

All financials below are in $.

Operating annual cash flows in year 1, C1= (Revenue - operating expenses - annual depreciation) x (1 - Tax rate) + Depreciation = (450,000 - 60% x 450,000 - 100,000) x (1 - 30%) + 100,000 =  156,000

growth rate in OCF = g = inflation = 3%

Initial investment, C0 = Machine cost + working capital = 500,000 + 100,000 = 600,000

Terminal cash flows = CT = Release of working capital + Post tax salvage value = 100,000 + 10,000 x (1 - 30%) = 107,000

Real discount rate = 8%

Nominal discount rate, R = (1 + real rate) x (1 + inflation) - 1= (1 + 8%) x (1 + 3%) - 1 = 11.24%

N = life = 5 years

Hence, NPV = -C0 + C1 / R x [1 - (1 + R)-N] + CT x (1 + R)-N = - 600,000 + 156,000 / 11.24% x [1 - (1 + 11.24%)-5] + 107,000 x (1 + 11.24%)-5 =  $ 35,913.16

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
Amazing Manufacturing, Inc., has been considering the purchase of a new manufacturing facility for $590,000. The...
Amazing Manufacturing, Inc., has been considering the purchase of a new manufacturing facility for $590,000. The facility is to be fully depreciated on a straight-line basis over seven years. It is expected to have no resale value at that time. Operating revenues from the facility are expected to be $435,000, in nominal terms, at the end of the first year. The revenues are expected to increase at the inflation rate of 4 percent. Production costs at the end of the...
Mustang Enterprises, Inc., has been considering the purchase of a new manufacturing facility for $280,000. The...
Mustang Enterprises, Inc., has been considering the purchase of a new manufacturing facility for $280,000. The facility is to be fully depreciated on a straight-line basis over seven years. It is expected to have no resale value after the seven years. Operating revenues from the facility are expected to be $115,000, in nominal terms, at the end of the first year. The revenues are expected to increase at the inflation rate of 2 percent. Production costs at the end of...
Mustang Enterprises, Inc., has been considering the purchase of a new manufacturing facility for $277,000. The...
Mustang Enterprises, Inc., has been considering the purchase of a new manufacturing facility for $277,000. The facility is to be fully depreciated on a straight-line basis over seven years. It is expected to have no resale value after the seven years. Operating revenues from the facility are expected to be $112,000, in nominal terms, at the end of the first year. The revenues are expected to increase at the inflation rate of 3 percent. Production costs at the end of...
Mustang Enterprises, Inc., has been considering the purchase of a new manufacturing facility for $277,000. The...
Mustang Enterprises, Inc., has been considering the purchase of a new manufacturing facility for $277,000. The facility is to be fully depreciated on a straight-line basis over seven years. It is expected to have no resale value after the seven years. Operating revenues from the facility are expected to be $112,000, in nominal terms, at the end of the first year. The revenues are expected to increase at the inflation rate of 3 percent. Production costs at the end of...
Elga Co. is considering the purchase of a new production machine for $750,000 and the installation...
Elga Co. is considering the purchase of a new production machine for $750,000 and the installation cost would be $50,000. Sales will be $480,000 per year and annual operating costs (exclusive of depreciation) will be $200,000. The purchase of this machine would necessitate an increase in inventory of $100,000. This machine has an expected life of five years and the salvage value is $50,000. Assume that straight-line depreciation is used. The firm’s cost of capital is 14%, and the firm’s...
The COO of AppleLike Inc. is considering an investment in a new machine for iPadLike production....
The COO of AppleLike Inc. is considering an investment in a new machine for iPadLike production. The machine costs $420,000. The COO expects to make iPadLikes on this machine for 6 years, and then he will no longer use the machine. Revenues are expected to be $100,000 each year for this machine. The machine is also expected to decrease production costs of the company by $35,000 per year. There is no net change in working capital due to the new...
Company B considers investing in a machine that costs €120,000. The machine is expected to produce...
Company B considers investing in a machine that costs €120,000. The machine is expected to produce revenues of €100,000 per year. The cost of materials and labor needed to generate these revenues will total €25,000 per year and other cash expenses will be €25,000 per year, for the next five years. The machine will be depreciated on a straight-line basis over five years with a zero salvage value and is estimated to be sold for €20,000 Euros at the end...
Ennis Ltd is considering the purchase of a machine to produce a new product. The machine...
Ennis Ltd is considering the purchase of a machine to produce a new product. The machine will cost the business £450,000 and has an expected life of five years. Annual operating profits from the machine are expected to be as follows The new machine will be depreciated using the straight-line method and the estimated disposal value at the end of its useful life is £70,000. The business has a target accounting rate of return of 25% for new investment projects....
Weir Inc. is considering to purchase of new production machine for $100,000. although the purchase of...
Weir Inc. is considering to purchase of new production machine for $100,000. although the purchase of this machine will not produce ny increase in sales revenues , it will result in a reduction of labor costs by $31,000 per year. the shipping cost is is $7,000. in addition it would cost $3,000 to install this machine properly. also because this machine is extremely efficient its purchase would necessitate an increase in inventory of $25,000. this machine has an expected life...
The Springdale Corporation plans to purchase a demolition and wrecking machine to save labor costs. The...
The Springdale Corporation plans to purchase a demolition and wrecking machine to save labor costs. The machine costs $60,000 and has a salvage value of $10,000 at the end of 5 years. The machine is expected to be in operation for 5 years, and it will be depreciated by the straight line method up to the salvage value. The corporation specifies an after-tax MARR including inflation of 10% and has an income tax rate of 34%. The annual inflation rate...
ADVERTISEMENT
Need Online Homework Help?

Get Answers For Free
Most questions answered within 1 hours.

Ask a Question
ADVERTISEMENT