Why Choose Us?
0% AI Guarantee
Human-written only.
24/7 Support
Anytime, anywhere.
Plagiarism Free
100% Original.
Expert Tutors
Masters & PhDs.
100% Confidential
Your privacy matters.
On-Time Delivery
Never miss a deadline.
CCNY, Inc is considering the acquistition of a new left-handed press
CCNY, Inc is considering the acquistition of a new left-handed press. The base price of the press is indicated below. In addition there are modification costs, noted below, for CCNY's special use. The press falls into the MACRS 3-year class. The new press is expected to speed up production and result in an increase in gross annual sales and an increase in annual variable costs as noted below. Inventories, accounts payable, and accounts receivable are all expected to increase (as noted) to support the heightened activity. The press is expected be sold after three years for the given salvage value. The tax rate and appropriate discount rate are noted. Find the NPV of this project and indicate if the press should be purchased. Base Price $3,843,022 modification costs $45,360 Variable cost increase $1,360,800 Gross Sales increase $2,721,600 Salvage Value $1,150,182 Accounts receivable change $204,120 Inventory Change $54,432 Accounts payable change $281,232 Discount rate 12% Tax rate 30% NPV Purchase (yes or no WORK AREA
Expert Solution
Net working capital investment = Accounts receivable change + Inventory change - Accounts payable change
= $204,120 + $54,432 - $281,232
= -$22,680
| Calculation of NPV of the Project | ||||
| Particulars | 0 | 1 | 2 | 3 |
| Initial Investment | ||||
| Cost of Press | -3843022 | |||
| Modification Cost | -45360 | |||
| Net Cost of Press (A) | -3888382 | |||
| Decrease in net working capital (B) | 22680 | |||
| Net investment (C = A+B) | -3865702 | |||
| Operating Cash Flows | ||||
| Increase in sales (D) | 2721600 | 2721600 | 2721600 | |
| Increase in variable costs (E ) | 1360800 | 1360800 | 1360800 | |
| Depreciation (F) $3,888,382 * 33.33%, 44.45%, 14.81% |
1295997.721 | 1728385.799 | 575869.3742 | |
| Profit Before Tax (G = D-E-F) | 64802.2794 | -367585.799 | 784930.6258 | |
| Tax @ 30% (H = G*30%) | 19440.68382 | -110275.7397 | 235479.1877 | |
| Profit After Tax (I = G-H) | 45361.59558 | -257310.0593 | 549451.4381 | |
| Add back Depreciation (J = F) | 1295997.721 | 1728385.799 | 575869.3742 | |
| Net Operating Cash Flows (K = I+J) | 1341359.316 | 1471075.74 | 1125320.812 | |
| Terminal Value | ||||
| Salvage Value (L) | 1150182 | |||
| Unclaimed Depreciation (M) $3,888,382 * 7.41%) |
288129.1062 | |||
| Profit on sale (N = L-M) | 862052.8938 | |||
| Tax @ 30% (O = N*30%) | 258615.8681 | |||
| After tax sale value (P = L-O) | 891566.1319 | |||
| Reinvestment in net working capital(Q) | -22680 | |||
| Net terminal value (R = P+Q) | 868886.1319 | |||
| Total Cash Flows (S = C+K+R) | -3865702 | 1341359.316 | 1471075.74 | 1994206.944 |
| Discount Factor @ 12% (T) 1/(1+12%)^n n=0,1,2,3 |
1 | 0.892857143 | 0.797193878 | 0.711780248 |
| Discounted Cash Flows (U = S*T) | -3865702 | 1197642.247 | 1172732.573 | 1419437.113 |
| NPV | -75890.06743 | |||
| NPV of the project is -$75,890 | ||||
| Mahine press should not be purchased since NPV<0 |
Archived Solution
You have full access to this solution. To save a copy with all formatting and attachments, use the button below.
For ready-to-submit work, please order a fresh solution below.





