Year 0 | Year 1 | Year 2 | Year 3 | |
Fixed assets Investment | -2370000 | |||
Investment in Working Capital | -340000 | |||
Annual Sales | 1755000 | 1755000 | 1755000 | |
Costs | -656000 | -656000 | -656000 | |
Depreciation | -789921 | -1053465 | -350997 | |
Income before tax | 309079 | 45535 | 748003 | |
Less: Tax | 74178.96 | 10928.4 | 179520.72 | |
Net Income | 234900.04 | 34606.6 | 568482.28 | |
Add: Depreciation | 789921 | 1053465 | 350997 | |
Operating Cash flow | 1024821.04 | 1088071.6 | 919479.28 | |
Recovery of working capital | 340000 | |||
After tax salvage value | 281548.08 | |||
Cash flow | -2710000 | 1024821.04 | 1088071.6 | 1541027.36 |
PVF | 1 | 0.91743119 | 0.84168 | 0.77218348 |
PV | -2710000 | 940202.789 | 915808.1 | 1189955.87 |
NPV | 335967 | |||
WDV | 175617 | |||
Selling Price | 315000 | |||
Gain | 139383 | |||
Tax | 33451.9 | |||
After tax salvage value | 281548 |
H. Cochran Enterprises is considering a new three-year expansion project that requires an initial fixed asset...
H. Cochran Enterprises is considering a new three-year expansion project that requires an initial fixed asset investment of $2,370,000. The fixed asset falls into the three-year MACRS class (MACRS schedule). The project is estimated to generate $1,755,000 in annual sales, with costs of $656,000. The project requires an initial investment in net working capital of $340,000, and the fixed asset will have a market value of $315,000 at the end of the project. a. If the tax rate is 24...
H. Cochran Enterprises is considering a new three-year expansion project that requires an initial fixed asset investment of $2,370,000. The fixed asset falls into the three-year MACRS class (MACRS schedule). The project is estimated to generate $1,765,000 in annual sales, with costs of $664,000. The project requires an initial investment in net working capital of $360,000, and the fixed asset will have a market value of $345,000 at the end of the project. a. If the tax rate is 21...
H. Cochran Enterprises is considering a new three-year expansion project that requires an initial fixed asset investment of $2,370,000. The fixed asset falls into the three-year MACRS class (MACRS schedule). The project is estimated to generate $1,780,000 in annual sales, with costs of $676,000. The project requires an initial investment in net working capital of $390,000, and the fixed asset will have a market value of $390,000 at the end of the project. a. If the tax rate is...
H. Cochran Enterprises is considering a new three-year expansion
project that requires an initial fixed asset investment of
$2,340,000. The fixed asset falls into the three-year MACRS class
(MACRS schedule). The project is estimated to generate $1,740,000
in annual sales, with costs of $644,000. The project requires an
initial investment in net working capital of $310,000, and the
fixed asset will have a market value of $270,000 at the end of the
project.
a. If the tax rate is 21...
H. Cochran Enterprises is considering a new three-year expansion project that requires an initial fixed asset investment of $2,180,000. The fixed asset falls into the three-year MACRS class (MACRS schedule). The project is estimated to generate $1,730,000 in annual sales, with costs of $636,000. The project requires an initial investment in net working capital of $290,000, and the fixed asset will have a market value of $240,000 at the end of the project. a. If the tax rate is 24...
H. Cochran Enterprises is considering a new three-year expansion project that requires an initial fixed asset investment of $2,310,000. The fixed asset falls into the three-year MACRS class (MACRS schedule). The project is estimated to generate $1,725,000 in annual sales, with costs of $632,000. 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 at the end of the project. a. If the tax rate is 23...
H. Cochran Enterprises is considering a new three-year expansion project that requires an initial fixed asset investment of $2,410,00O. The fixed asset falls into the three-year MACRS class (MACRS schedule). The project is estimated to generate $1,775,000 in annual sales, with costs of $672,0000. The project requires an initial investment in net working capital of $380,000, and the fixed asset will have a market value of $375,000 at the end of the project. 10 ooints a. If the tax rate...
H. Cochran Enterprises is considering a new three-year expansion project that requires an initial fixed asset investment of $2,180,000. The fixed asset falls into the three-year MACRS class (MACRS schedule). The project is estimated to generate $1.730,000 in annual sales, with costs of $636.000. The project requires an initial investment in net working capital of $290,000, and the fixed asset will have a market value of $240,000 at the end of the project a. If the tax rate is 24...
H. Cochran Enterprises is considering a new three-year expansion project that requires an initial fixed asset investment of $2,290,000. The fixed asset falls into the three-year MACRS class (MACRS schedule). The project is estimated to generate $1,715,000 in annual sales, with costs of $624,000. The project requires an initial investment in net working capital of $260,000, and the fixed asset will have a market value of $195,000 at the end of the project. a. If the tax rate is 21...
H. Cochran Enterprises is considering a new three-year expansion project that requires an initial fixed asset investment of $2,350,000. The fixed asset falls into the three-year MACRS class (MACRS schedule). The project is estimated to generate $1,745,000 in annual sales, with costs of $648,000. The project requires an initial investment in net working capital of $320,000, and the fixed asset will have a market value of $285,000 at the end of the project. a. If the tax rate is 22...