Answered step by step
Verified Expert Solution
Question
1 Approved Answer
The Johnson Research Organization, a nonprofit organization that does not pay taxes, is considering buying laboratory equipment with an estimated life of seven years so
The Johnson Research Organization, a nonprofit organization that does not pay taxes, is considering buying laboratory equipment with an estimated life of seven years so it will not have to use outsiders' laboratories for certain types of work. The following are all of the cash flows affected by the decision: Use Exhibit A.8.
Investment (outflow at time 0) | $ | 5,300,000 | |
Periodic operating cash flows: | |||
Annual cash savings because outside laboratories are not used | 1,450,000 | ||
Additional cash outflow for people and supplies to operate the equipment | 250,000 | ||
Salvage value after seven years, which is the estimated life of this project | 450,000 | ||
Discount rate | 14 | % | |
Required:
Calculate the net present value of this decision. (Round PV factor to 3 decimal places.)
Exhibit A.9 Present Value of an Annuity of $1 Year 5% 6% 8% 10% 12% 14% 15% 16% 18% 20% 1 0.952 0.943 0.926 0.909 0.893 0.877 0.870 0.862 0.847 0.833 2 1.859 1.833 1.783 1.736 1.690 1.647 1.626 1.605 1.566 1.528 3 2.723 2.673 2.577 2.487 2.402 2.322 2.283 2.246 2.174 2.106 4 3.546 3.465 3.312 3.170 3.037 2.914 2.855 2.798 2.690 2.589 5 4.329 4.212 3.993 3.791 3.605 3.433 3.352 3.274 3.127 2.991 6 5.076 4.917 4.623 4.355 4.111 3.889 3.784 3.685 3.498 3.326 7 5.786 5.582 5.206 4.868 4.564 4.288 4.160 4.039 3.812 3.605 8 6.463 6.210 5.747 5.335 4.968 4.639 4.487 4.344 4.078 3.837 9 7.108 6.802 6.247 5.759 5.328 4.946 4.772 4.607 4.303 4.031 10 7.722 7.360 6.710 6.145 5.650 5.216 5.019 4.833 4.494 4.192 11 8.306 7.887 7.139 6.495 5.938 5.453 5.234 5.029 4.656 4.327 12 8.863 8.384 7.536 6.814 6.194 5.660 5.421 5.197 4.793 4.439 13 9.394 8.853 7.904 7.103 6.424 5.842 5.583 5.342 4.910 4.533 14 9.899 9.295 8.244 7.367 6.628 6.002 5.724 5.468 5.008 4.611 15 10.380 9.712 8.559 7.606 6.811 6.142 5.847 5.575 5.092 4.675 Year 22% 24% 25% 26% 28% 30% 32% 34% 35% 40% 1 0.820 0.806 0.800 0.794 0.781 0.769 0.758 0.746 0.741 0.714 2 1.492 1.457 1.440 1.424 1.392 1.361 1.331 1.303 1.289 1.224 3 2.042 1.981 1.952 1.923 1.868 1.816 1.766 1.719 1.696 1.589 4 2.494 2.404 2.362 2.320 2.241 2.166 2.096 2.029 1.997 1.849 5 2.864 2.745 2.689 2.635 2.532 2.436 2.345 2.260 2.220 2.035 6 3.167 3.020 2.951 2.885 2.759 2.643 2.534 2.433 2.385 2.168 7 3.416 3.242 3.161 3.083 2.937 2.802 2.677 2.562 2.508 2.263 8 3.619 3.421 3.329 3.241 3.076 2.925 2.786 2.658 2.598 2.331 9 3.786 3.566 3.463 3.366 3.184 3.019 2.868 2.730 2.665 2.379 10 3.923 3.682 3.571 3.465 3.269 3.092 2.930 2.784 2.715 2.414 11 4.035 3.776 3.656 3.543 3.335 3.147 2.978 2.824 2.752 2.438 12 4.127 3.851 3.725 3.606 3.387 3.190 3.013 2.853 2.779 2.456 13 4.203 3.912 3.780 3.656 3.427 3.223 3.040 2.876 2.799 2.469 14 4.265 3.962 3.824 3.695 3.459 3.249 3.061 2.892 2.814 2.478 15 4.315 4.001 3.859 3.726 3.483 3.268 3.076 2.905 2.825 2.484Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started