Joanette, Inc., is considering the purchase of a machine that would cost $530,000 and would last for
Question:
Joanette, Inc., is considering the purchase of a machine that would cost $530,000 and would last for 8 years, at the end of which, the machine would have a salvage value of $43,000. The machine would reduce labor and other costs by $103,000 per year. Additional working capital of $5,000 would be needed immediately, all of which would be recovered at the end of 8 years. The company requires a minimum pretax return of 15% on all investment projects. (Ignore income taxes.)
View Exhibit 12B-1 and Exhibit 12B-2 to determine the appropriate discount factor(s) using the tables provided.
Determine the net present value of the project.
EXHIBIT 12B-1 Present Value of $1: Periods 4% 5% 6% 7% 8% 9% 10% 11% 12% 13% 14% 15% 16% 17% 18% 19% 20% 21% 22% 23% 24% 25% 0.962 0.952 0.943 0.935 0926 0917 0909 0901 0.893 0885 0.877 0870 0862 0.855 0.847 0.840 0.833 0826 0820 0.813 0806 0.800 0925 0.907 0.890 0873 0857 0.842 0826 0812 0797 0783 0769 0756 0743 0731 0718 0.706 0.694 0.683 0.672 0661 0.650 0.640 3. 0 889 0864 0 840 0816 0794 0772 0.751 0731 0712 0693 0675 0658 0641 0624 0609 0593 0.579 0.564 0551 0537 0524 0512 0855 0823 0792 0.763 0735 0.708 0683 0659 0636 0613 0.592 0572 0552 0.534 0516 0.499 0.482 0 467 0451 0437 0423 0410 0.822 0.784 0.747 0.713 0.681 0.650 0.621 0.593 0.567 0.543 0.519 0.497 0476 0.456 0437 0.419 0.402 0.386 0.370 0.355 0341 0.328 0790 0.746 0 705 0666 0630 0.596 0564 0535 0507 0480 0456 0432 0410 0390 0370 0352 0.335 0.319 0303 0.289 0275 0.262 7. 0760 0.711 0.665 0623 0.583 0.547 0.513 0.482 0.452 0.425 0.400 0376 0.354 0333 0314 0.296 0.279 0.263 0249 0.235 0222 0210 8. 0.731 0.677 0627 0.582 0540 0.502 0467 0434 0404 0376 0351 0327 0305 0.285 0.266 0.249 0.233 0.218 0204 0191 0179 0168 6. 0.703 0645 0.592 0544 0500 0.460 0424 0391 0.361 0333 0.308 0 284 0.263 0.243 0225 0.209 0.194 0180 0167 0155 0144 0134 10 0.676 0614 0.558 0.508 0.463 0.422 0386 0.352 0.322 0295 0270 0247 0227 0.208 0191 0176 0.162 0149 0137 0.126 0116 0107 11 0650 0585 0527 0.475 0429 0.388 0350 0317 0287 0261 0237 0215 0195 0178 0162 0148 0135 0123 012 0103 0.094 0.086 12 0625 0557 0497 0444 0.397 0.356 0319 0.286 0257 0231 0.208 0187 0168 0152 0137 0124 012 0102 0092 0.083 0076 0069 13 0.601 0530 0469 0.415 0.368 0326 0290 0.258 0229 0204 0182 0.163 0145 0130 0116 0104 0.093 0084 0.075 0.068 0.061 0055 14 0577 0.505 0442 0.388 0340 0.299 0263 0.232 0205 0181 0160 0141 0125 0.111 0099 0.088 0.078 0.069 0.062 0.055 0.049 0.044 15 0.555 0481 0417 0.362 0315 0275 0239 0.209 0183 0160 0140 0123 0108 0095 0.084 0074 0.065 0.057 0.051 0.045 0.040 0035 16 0534 0458 0.394 0.339 0 292 0 252 0 218 0188 0163 0141 0123 0.107 0093 0.081 0071 0.062 0.054 0.047 0.042 0036 0032 0.028 17 0.513 0436 0371 0.317 0270 0231 0198 0170 0146 0125 0108 0.093 0080 0069 0060 0.052 0.045 0.039 0034 0.030 0026 0023 18 0.494 0416 0.350 0296 0250 0.212 0180 0.153 0130 0111 0.095 0.081 0069 0.059 0.051 0.044 0.038 0.032 0028 0.024 0021 0.018 19 0.475 0396 0.331 0277 0.232 0.194 0164 0138 0116 0.098 0.083 0.070 0.060 0.051 0.043 0.037 0.031 0.027 0.023 0.020 0.017 0.014 20 0456 0.377 0.312 0258 0215 0178 0149 0124 0104 0.087 0073 0.061 0051 0.043 0.037 0031 0.026 0.022 0019 0.016 0.014 0,012 21 0439 0359 0.294 0242 0.199 0.164 0135 0112 0093 0077 0064 0.053 0.044 0037 0031 0.026 0.022 0018 0.015 0.013 0.011 0.009 22 0422 0.342 0.278 0226 0184 0150 0123 0101 0.083 0068 0.056 0.046 0038 0.032 0.026 0.022 0.018 0.015 0.013 0.011 0.009 007 23 0.406 0326 0.262 0.211 0170 0138 0112 0091 0074 0060 0049 0.040 0033 0027 0022 0018 0.015 0.012 0.010 0.009 0.007 0.006 24 0390 0310 0247 0197 0158 0126 0102 0.082 0066 0.053 0043 0.035 0028 0.023 0019 0015 0.013 0.010 0.008 0.007 0006 0.005 25 0375 0295 0.233 0184 0146 0116 0.092 0074 0.059 0.047 0.038 0.030 0.024 0.020 0.016 0.013 0.010 0.009 0.007 0.006 0.005 0.004 26 0 361 0281 0220 0172 0135 0106 0084 0.066 0.053 0042 0033 0.026 0021 0017 0014 0.011 0.009 0.007 0006 0.005 0.004 0.003 27 0347 0268 0.207 0161 0125 0.098 0076 0060 0.047 0037 0029 0.023 0018 0014 0.01 0.009 0.007 0.006 0.005 0.004 0.003 0.002 28 0.333 0255 0196 0150 0116 0.090 0069 0.054 0.042 0033 0026 0.020 0016 0.012 0.010 0.008 0.006 0.005 0.004 0.003 0.002 0,002 29 0.321 0.243 0185 0141 0107 0.082 0.063 0048 0.037 0029 0022 0.017 0.014 0011 0.008 0.006 0.005 0.004 0.003 0.002 0.002 0.002 30 0308 0231 0.174 0.131 0.099 0.075 0.057 0.044 0033 0.026 0.020 0.015 0.012 0.009 0.007 0.005 0.004 0.003 0.003 0.002 0.002 0.001 40 0 208 0142 0.097 0067 0.046 0.032 0022 0.015 0.011 0008 0005 0.004 0.003 0.002 0.001 0.001 0.001 0.000 0.000 0.000 0.000 000 EXHIBIT 12B-1 Present Value of $1: Periods 4% 5% 6% 7% 8% 9% 10% 11% 12% 13% 14% 15% 16% 17% 18% 19% 20% 21% 22% 23% 24% 25% 0.962 0.952 0.943 0.935 0926 0917 0909 0901 0.893 0885 0.877 0870 0862 0.855 0.847 0.840 0.833 0826 0820 0.813 0806 0.800 0925 0.907 0.890 0873 0857 0.842 0826 0812 0797 0783 0769 0756 0743 0731 0718 0.706 0.694 0.683 0.672 0661 0.650 0.640 3. 0 889 0864 0 840 0816 0794 0772 0.751 0731 0712 0693 0675 0658 0641 0624 0609 0593 0.579 0.564 0551 0537 0524 0512 0855 0823 0792 0.763 0735 0.708 0683 0659 0636 0613 0.592 0572 0552 0.534 0516 0.499 0.482 0 467 0451 0437 0423 0410 0.822 0.784 0.747 0.713 0.681 0.650 0.621 0.593 0.567 0.543 0.519 0.497 0476 0.456 0437 0.419 0.402 0.386 0.370 0.355 0341 0.328 0790 0.746 0 705 0666 0630 0.596 0564 0535 0507 0480 0456 0432 0410 0390 0370 0352 0.335 0.319 0303 0.289 0275 0.262 7. 0760 0.711 0.665 0623 0.583 0.547 0.513 0.482 0.452 0.425 0.400 0376 0.354 0333 0314 0.296 0.279 0.263 0249 0.235 0222 0210 8. 0.731 0.677 0627 0.582 0540 0.502 0467 0434 0404 0376 0351 0327 0305 0.285 0.266 0.249 0.233 0.218 0204 0191 0179 0168 6. 0.703 0645 0.592 0544 0500 0.460 0424 0391 0.361 0333 0.308 0 284 0.263 0.243 0225 0.209 0.194 0180 0167 0155 0144 0134 10 0.676 0614 0.558 0.508 0.463 0.422 0386 0.352 0.322 0295 0270 0247 0227 0.208 0191 0176 0.162 0149 0137 0.126 0116 0107 11 0650 0585 0527 0.475 0429 0.388 0350 0317 0287 0261 0237 0215 0195 0178 0162 0148 0135 0123 012 0103 0.094 0.086 12 0625 0557 0497 0444 0.397 0.356 0319 0.286 0257 0231 0.208 0187 0168 0152 0137 0124 012 0102 0092 0.083 0076 0069 13 0.601 0530 0469 0.415 0.368 0326 0290 0.258 0229 0204 0182 0.163 0145 0130 0116 0104 0.093 0084 0.075 0.068 0.061 0055 14 0577 0.505 0442 0.388 0340 0.299 0263 0.232 0205 0181 0160 0141 0125 0.111 0099 0.088 0.078 0.069 0.062 0.055 0.049 0.044 15 0.555 0481 0417 0.362 0315 0275 0239 0.209 0183 0160 0140 0123 0108 0095 0.084 0074 0.065 0.057 0.051 0.045 0.040 0035 16 0534 0458 0.394 0.339 0 292 0 252 0 218 0188 0163 0141 0123 0.107 0093 0.081 0071 0.062 0.054 0.047 0.042 0036 0032 0.028 17 0.513 0436 0371 0.317 0270 0231 0198 0170 0146 0125 0108 0.093 0080 0069 0060 0.052 0.045 0.039 0034 0.030 0026 0023 18 0.494 0416 0.350 0296 0250 0.212 0180 0.153 0130 0111 0.095 0.081 0069 0.059 0.051 0.044 0.038 0.032 0028 0.024 0021 0.018 19 0.475 0396 0.331 0277 0.232 0.194 0164 0138 0116 0.098 0.083 0.070 0.060 0.051 0.043 0.037 0.031 0.027 0.023 0.020 0.017 0.014 20 0456 0.377 0.312 0258 0215 0178 0149 0124 0104 0.087 0073 0.061 0051 0.043 0.037 0031 0.026 0.022 0019 0.016 0.014 0,012 21 0439 0359 0.294 0242 0.199 0.164 0135 0112 0093 0077 0064 0.053 0.044 0037 0031 0.026 0.022 0018 0.015 0.013 0.011 0.009 22 0422 0.342 0.278 0226 0184 0150 0123 0101 0.083 0068 0.056 0.046 0038 0.032 0.026 0.022 0.018 0.015 0.013 0.011 0.009 007 23 0.406 0326 0.262 0.211 0170 0138 0112 0091 0074 0060 0049 0.040 0033 0027 0022 0018 0.015 0.012 0.010 0.009 0.007 0.006 24 0390 0310 0247 0197 0158 0126 0102 0.082 0066 0.053 0043 0.035 0028 0.023 0019 0015 0.013 0.010 0.008 0.007 0006 0.005 25 0375 0295 0.233 0184 0146 0116 0.092 0074 0.059 0.047 0.038 0.030 0.024 0.020 0.016 0.013 0.010 0.009 0.007 0.006 0.005 0.004 26 0 361 0281 0220 0172 0135 0106 0084 0.066 0.053 0042 0033 0.026 0021 0017 0014 0.011 0.009 0.007 0006 0.005 0.004 0.003 27 0347 0268 0.207 0161 0125 0.098 0076 0060 0.047 0037 0029 0.023 0018 0014 0.01 0.009 0.007 0.006 0.005 0.004 0.003 0.002 28 0.333 0255 0196 0150 0116 0.090 0069 0.054 0.042 0033 0026 0.020 0016 0.012 0.010 0.008 0.006 0.005 0.004 0.003 0.002 0,002 29 0.321 0.243 0185 0141 0107 0.082 0.063 0048 0.037 0029 0022 0.017 0.014 0011 0.008 0.006 0.005 0.004 0.003 0.002 0.002 0.002 30 0308 0231 0.174 0.131 0.099 0.075 0.057 0.044 0033 0.026 0.020 0.015 0.012 0.009 0.007 0.005 0.004 0.003 0.003 0.002 0.002 0.001 40 0 208 0142 0.097 0067 0.046 0.032 0022 0.015 0.011 0008 0005 0.004 0.003 0.002 0.001 0.001 0.001 0.000 0.000 0.000 0.000 000
Expert Answer:
The net present value of the project 57143 Particulars ... View the full answer
Corporate Finance A Focused Approach
ISBN: 978-1439078082
4th Edition
Authors: Michael C. Ehrhardt , Eugene F. Brigham
Students also viewed these finance questions
-
Almendarez Corporation is considering the purchase of a machine that would cost $210,000 and would last for 5 years. At the end of 5 years, the machine would have a salvage value of $21,000. By...
-
A company is considering the purchase of a wind mill that costs $566,000 and produces before-tax operating cash flows (excluding CCA tax shields) of $113,000 per year for six years. The project...
-
A small manufacturing firm is considering the purchase of a new boring machine to modernize one of its production lines. Two types of boring machine are available on the market. The lives of machine...
-
Suppose that a surgical ward has gathered the following information for four nursing activities and two types of patients for the current period: Required: 1. Determine the total nursing costs...
-
A student could either pull or push, at an angle of from the horizontal, a 50-kg crate on a horizontal surface, where the coefficient of kinetic friction between the crate and surface is 0.20. The...
-
Derive an expression for the speed of sound based on van der Waals equation of state P = RT(v - b) - a/v2. Using this relation, determine the speed of sound in carbon dioxide at 50C and 200 kPa, and...
-
Compute the following items for the statement of cash flows: a. Beginning and ending Retained Earnings are \($45,000\) and \($70,000,\) respectively. Net income for the period is \($60,000.\) How...
-
On January 31, 2014, Trapp Logistics, Inc., issued five-year, 3.5% bonds payable with a face value of $6,000,000. The bonds were issued at 96 and pay interest on January 31 and July 31. Trapp...
-
Windhoek Bakeries has identified a niche market in which they would sell a special type of bread to high schools in Namibia. Since this is a special type of bread that is not being manufactured...
-
Allstar Inc. is considering a lockbox system that would reduce its float by three days. An expected 500 collections per day will be made to the lockbox with an average payment size of $1,000. The...
-
Pari bought $2,500 of new furniture on credit. Because her credit score isn't very good, the store is charging her a fairly high interest rate of 16% to finance this purchase. If she agreed to pay...
-
Select a public enterprise of your choice in Namibia and analyze the various features of good corporate governance with suitable practical examples as applied in your chosen public enterprise.
-
How do you forecast the working capital for years 1965 - 1960 in order to calculate the free cash flows equation? How do you forecast the working capital for years 1961 - 1967 in order to calculate...
-
Gross Domestic Product equals $1800 billion. If consumption equals $640 billion, investment equals $250 billion, and government spending equals $300 billion. By how much do the exports exceed the...
-
Calculate BAE System's Cost of Equity (Ke), Cost of Debt (Kd) and Weighted Average Cost of Capital (WACC) for each year for the last 5 years. Show your workings and state the sources for any of your...
-
30. The marginal benefit of Good X to Consumer A is $43, the price is $29, and the marginal cost of Good X to Company B is $17. Therefore, the consumer surplus in and the producer surplus is Use the...
-
Two buddies, Qwerty and Ashton, finished their school and training and entered the workforce, both, at the age of 20. Ashton started to save $300/month or $3600 a year at 9.60% interest per annum...
-
State whether each of the following will increase or decrease the power of a one-way between-subjects ANOVA. (a) The effect size increases. (b) Mean square error decreases. (c) Mean square between...
-
(1) Assume Shrievess average project has a coefficient of variation in the range of 0.2 to 0.4. Would the new line be classified as high risk, average risk, or low risk? What type of risk is being...
-
What is the present value of the following uneven cash flow stream? The appropriate interest rate is 10%, compounded annually.
-
Name five key factors that affect a firms external financing requirements.
-
In planning a new engagement, which of the following is not a factor that affects the CPAs judgment as to the quantity, type, and content of working papers? a. The content of the clients...
-
Discuss the similarities and differences betw1een Maslows hierarchy of needs theory and E.R.G. theory. What insights do you gain from each theory?
-
Discuss the different ways of expressing the need for power as described in McClellands achievement motivation theory. Which of the two types of power do you respond to best? Why?
Study smarter with the SolutionInn App