Time line | 0 | 1 | 2 | 3 | 4 | |||
Cost of new machine | -1024920 | |||||||
Initial working capital | -77189 | |||||||
=Initial Investment outlay | -1102109 | |||||||
100.00% | ||||||||
=after tax operating cash flow | 406857 | 406857 | 406857 | 406857 | ||||
reversal of working capital | 77189 | |||||||
+Proceeds from sale of equipment after tax | =selling price* ( 1 -tax rate) | 204984 | ||||||
+Tax shield on salvage book value | =Salvage value * tax rate | 0 | ||||||
=Terminal year after tax cash flows | 282173 | |||||||
Total Cash flow for the period | -1102109 | 406857 | 406857 | 406857 | 689030 | |||
Discount factor= | (1+discount rate)^corresponding period | 1 | 1.15 | 1.3225 | 1.520875 | 1.7490063 | ||
Discounted CF= | Cashflow/discount factor | -1102109 | 353788.6957 | 307642.344 | 267515.0818 | 393955.14 | ||
NPV= | Sum of discounted CF= | 220792.00 |
Bertha Co. is considering a new project that will generate CFs of 406,857 over the 4...
Bertha Co. is considering a new project that will generate OCFs of 646,809 over the 4 year life of the project. The project will require $1,413,871 of new equipment that can be sold for 20% of initial cost (consider this an after-tax figure) and will require an investment in net working capital of $78,530. If Bertha has a required return of 11, what is the npv for this project? (Round Your Answer to the nearest dollar (Ex 123,456 instead of...
Quad Enterprises is considering a new three-year expansion project that requires an initial fixed asset investment of $2.43 million. The fixed asset will be depreciated straight-line to zero over its three-year tax life and is estimated to have a market value of $281,289 at the end of the project. The project is estimated to generate $2,102,812 in annual sales, with costs of $805,313. The project requires an initial investment in net working capital of $361,924. If the tax rate is...
Quad Enterprises is considering a new three-year expansion project that requires an initial fixed asset investment of $2.41 million. The fixed asset will be depreciated straight-line to zero over its three-year tax life and is estimated to have a market value of $213,186 at the end of the project. The project is estimated to generate $2,105,355 in annual sales, with costs of $883,025. The project requires an initial investment in net working capital of $377,259. If the tax rate is...
Summer Tyme, inc., is considering a new three year expansion project that requires an initial fixed asset investment of $3.9 million. The fixed asset will be depreciated straight line to zero over the life of the project, after which time it will be worthless. The project is estimated to generate $2650000 in annual sales, with costs of $840000 and a tax rate of 35 percent. The required return on the project is 12 percent. a) What is the operating cash...
H. Cochran, Inc., is considering a new three-year expansion project that requires an initial fixed asset investment of $2,550,000. The fixed asset will be depreciated straight-line to zero over its three-year tax life. The project is estimated to generate $2,300,000 in annual sales, with costs of $1,290,000. The project requires an initial investment in net working capital of $165,000, and the fixed asset will have a market value of $190,000 at the end of the project. Assume that the tax...
Cochrane, Inc., is considering a new three-year expansion project that requires an initial fixed asset investment of $1,860,000. 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 $1,950,000 in annual sales, with costs of $1,060,000. The project requires an initial investment in net working capital of $150,000, and the fixed asset will have a market value of $175,000 at the end of...
Down Under Boomerang, Inc. is considering a new three-year expansion project that requires an initial fixed asset investment of $2.4 million. The fixed asset will be depreciated straight-line to zero over its three-year tax life, after which it will be worthless. The project is estimated to generate $2,050,000 in annual sales, with costs of $950,000. The tax rate is 35% and the required return is 12 percent. Calculate the projects NPV and IRR. Suppose that Down Under Boomerang is projected...
Paccione Paving is considering purchasing a unique piece of equipment for a road construction project that will last five years. At the end of the five-year project, Paccione will no longer need the equipment. The equipment will cost $1,225,000, will be depreciated straight-line over seven years, and will be sold for $415,000 at the end of the project. The project will generate additional revenues of $750,000 with annual expenses of $165,000. The project will require an initial investment in net...
H. Cochran, Inc., is considering a new three-year expansion project that requires an initial fixed asset investment of $2,710,000. The fixed asset will be depreciated straight-line to zero over its three-year tax life. The project is estimated to generate $3,370,000 in annual sales, with costs of $2,190,000. The project requires an initial investment in net working capital of $190,000 and the fixed asset will have a market value of $225,000 at the end of the project. Assume that the tax...
H. Cochran, Inc., is considering a new three-year expansion project that requires an initial fixed asset investment of $2,460,000. The fixed asset will be depreciated straight-line to zero over its three-year tax life. The project is estimated to generate $2,960,000 in annual sales, with costs of $1,970,000. The project requires an initial investment in net working capital of $154,000 and the fixed asset will have a market value of $189,000 at the end of the project. Assume that the tax...