preview

Clark Project

Decent Essays

ACCT505 Capital Budgeting problem Clark Paints

Cost of new equipment $200,000
Expected life of equipment in years 5
Disposal value in 5 years $40,000
Initial working capital $0
Life production - number of cans 5,500,000
Annual production or purchase needs 1,100,000
Initial training costs 0
Number of workers needed 3
Annual hours to be worked per employee 2,000
Earnings per hour for employees $12.00
Annual health benefits per employee $2,500
Other annual benefits per employee-% of wages 18%
Cost of raw materials per can $0.25
Other variable production costs per can $0.05
Costs to …show more content…

al, 2014, p. 624) instead of PV tables. n number of year 0 1 2 3 4 5 F (net cah flows) $(200,000) $58,351 $58,351 $58,351 $58,351 $98,351 r (trial internal rate of return 1 0.847520114 0.718290343 0.608765513 0.515941017 0.43727039
P (Discounted cash flows) $(200,000) $49,453.65 $41,912.96 $35,522.08 $30,105.67 $43,005.98 NPV Pv cash inflows-PV cash outflow= 0
IRR = 17.9913% 17.99% step 2.
PV of cash inflows $233,039.37 net out year 0 cash outflows $(200,000)
NPV $33,039.37 0 1 2 3 4 5
EXCEL method for NPV and IRR (yearwise cash flows required)
Cost of asset -200,000 $- $- $- $- $-
Annual cash savings , after tax 47,151

Get Access