Year | 1 | 2 | 3 |
Revenue | 1,785,000 | 1,785,000 | 1,785,000 |
(-)Cost | 695,000 | 695,000 | 695,000 |
EBITDA | 1,090,000 | 1,090,000 | 1,090,000 |
(-)Depreciation | 770,000 | 770,000 | 770,000 |
EBT | 320,000 | 320,000 | 320,000 |
(-)Tax | 80,000 | 80,000 | 80,000 |
Net Income | 240,000 | 240,000 | 240,000 |
(+)Depreciation | 770,000 | 770,000 | 770,000 |
Incremental cash flow | 1,010,000 | 1,010,000 | 1,010,000 |
Using financial calculator
Inputs: C0= -2,310,000
C1= 1,010,000 Frequency =3
I = 12%
We get, Npv = $115,849.58
Problem 10-10 Calculating Project NPV (LO1] Quad Enterprises is considering a new three-year expansion project that...
Problem 10-10 Calculating Project NPV (LO1) Quad Enterprises is considering a new three-year expansion project that requires an initial fixed asset investment of $2.31 million. The fixed asset will be depreciated straight- line to zero over its three-year tax life, after which time it will be worthless. The project is estimated to generate $1,785,000 in annual sales, with costs of $695,000. The tax rate is 25 percent and the required return on the project is 12 percent. What is the...
Q2
Problem 10-10 Calculating Project NPV [LO1] Quad Enterprises is considering a new three-year expansion project that requires an initial fixed asset investment of $2.27 million. The fixed asset will be depreciated straight- line to zero over its three-year tax life, after which time it will be worthless. The project is estimated to generate $1,800,000 in annual sales, with costs of $710,000. The tax rate is 23 percent and the required return on the project is 11 percent. What is...
Problem 10-10 Calculating Project NPV [LO1] Quad Enterprises is considering a new three-year expansion project that requires an initial fixed asset investment of $2.29 million. The fixed asset will be depreciated straight-line to zero over its three-year tax life, after which time it will be worthless. The project is estimated to generate $1,715,000 in annual sales, with costs of $625,000. The tax rate is 21 percent and the required return on the project is 10 percent. What is the project’s...
Quad Enterprises is considering a new three-year expansion project that requires an initial fixed asset investment of $2.31 million. The fixed asset will be depreciated straight-line to zero over its three-year tax life, after which time it will be worthless. The project is estimated to generate $1,785,000 in annual sales, with costs of $695,000. The tax rate is 25 percent and the required return on the project is 12 percent. What is the project’s NPV?
Problem 10-9 Calculating Project OCF [LO1] Quad Enterprises is considering a new three-year expansion project that requires an initial fixed asset investment of $2.29 million. The fixed asset will be depreciated straight-line to zero over its three-year tax life, after which time it will be worthless. The project is estimated to generate $1,651,000 in annual sales, with costs of $629,000. If the tax rate is 23 percent, what is the OCF for this project? (Do not round intermediate calculations and...
Q1
Problem 10-9 Calculating Project OCF [LO1] Quad Enterprises is considering a new three-year expansion project that requires an initial fixed asset investment of $2.33 million. The fixed asset will be depreciated straight- line to zero over its three-year tax life, after which time it will be worthless. The project is estimated to generate $1,663,000 in annual sales, with costs of $637,000. If the tax rate is 22 percent, what is the OCF for this project? (Do not round intermediate...
Quad Enterprises is considering a new three-year expansion project that requires an initial fixed asset investment of $2.31 million. The fixed asset will be depreciated straight-line to zero over its three-year tax life, after which time it will be worthless. The project is estimated to generate $1,770,000 in annual sales, with costs of $680,000. The tax rate is 22 percent and the required return on the project is 13 percent. What is the project’s NPV? (Do not round intermediate calculations....
Problem 10-11 Calculating Project Cash Flow from Assets [LO1] Quad Enterprises is considering a new three-year expansion project that requires an initial fixed asset investment of $2.31 million. The fixed asset will be depreciated straight- line to zero over its three-year tax life. The project is estimated to generate $1,725,000 in annual sales, with costs of $635,000. The project requires an initial investment in net working capital of $280,000, and the fixed asset will have a market value of $225,000...
10 Quad Enterprises is considering a new three-year expansion project that requires an initial fixed asset investment of $2.32 million. The fixed asset will be depreciated straight-line to zero over its three-year tax life, after which time it will be worthless. The project is estimated to generate $1.735 million in annual sales, with costs of $650,000. The tax rate is 21 percent and the required return on the project is 12 percent. What is the project's NPV? (Do not round...
21 Quad Enterprises is considering a new three-year expansion project that requires an initial fixed asset investment of $2.35 million. The fixed asset will be depreciated straight-line to zero over its three-year tax life, after which time it will be worthless. The project is estimated to generate $1,745,000 in annual sales, with costs of $655,000. The tax rate is 22 percent and the required return on the project is 12 percent. What is the project's NPV? (Do not round intermediate...