\"A manufacturing company has just received an order with the following financia

Question

"A manufacturing company has just received an order with the following financial data. All dollar values are given in constant dollars, and inflation will impact the annual revenue, annual operating cost, and the salvage value. The two-year project requires immediately purchasing equipment for $54,000. The equipment falls into the MACRS 5-year class. The machine will be sold for $13,000 at the end of two years. The project will bring in additional annual revenue of $122,000, but it is expected to incur an additional annual operating cost of $45,000. The firm expects a general inflation rate of 5% per year during the project period. The firm's tax rate is 41%, and its market interest rate is 16%. What is the net present worth of this project?"

Explanation / Answer

Satement showing Net Present worth of Company:-

($54,000)

($24,030)

Conclusion:-

NPW is +ve Company accept the Order

Notes:-

NPW will be $37149 if we take Taxless Salvage Value(41110-9660+(13000*59%*.7431)

Years Particulars Cash Flow NPV@16% Presentvalue of cash flow 0 investment $54000 1

($54,000)

1 Revenue-Tax $122000*105%*59%=$75579 .8620 $65,154 2 Revenue-tax $128100*105%*59%=$79358 .7431 $58,970 1 Additional annual cost-Tax Benefit $45000*105%*59%=$27877 .8620

($24,030)

2 Additional annual cost-Tax Benefit $45000*105%*105%*59%=$29271 .7431 ($21,751) 2 Salvage value $13000 .7431 $9,660 1-2 Depreciation Tax Benefit $10800*41%=$4428 1.6051 $7107 Netpresentworth[NPW] $41,110

Related Questions

Navigate

• Browse (All)
• Browse #
• Subjects

---

---

Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.