The Best Manufacturing Company is considering a new investment. Financial projections for the investment are tabulated here. The corporate tax rate is 23 percent. Assume all sales revenue is received in cash, all operating costs and income taxes are paid in cash, and all cash flows occur at the end of the year. All net working capital is recovered at the end of the project. Year 0 Year 1 Year 2 Year 3 Year 4 Investment $ 27,100 Sales revenue $ 14,200 $ 15,800 $ 17,200 $ 13,700 Operating costs 3,300 3,300 5,000 3,600 Depreciation 6,775 6,775 6,775 6,775 Net working capital spending 340 240 305 190 ? a. Compute the incremental net income of the investment for each year. (Do not round intermediate calculations.) b. Compute the incremental cash flows of the investment for each year. (Do not round intermediate calculations. A negative amount should be indicated by a minus sign.) c. Suppose the appropriate discount rate is 12 percent. What is the NPV of the project? (Do not round intermediate calculations and round your answer to 2 decimal places, e.g., 32.16.)
a] | 0 | 1 | 2 | 3 | 4 | |
Sales | $ 14,200.00 | $ 15,800.00 | $ 17,200.00 | $ 13,700.00 | ||
Operating costs | $ 3,300.00 | $ 3,300.00 | $ 5,000.00 | $ 3,600.00 | ||
Depreciation | $ 6,775.00 | $ 6,775.00 | $ 6,775.00 | $ 6,775.00 | ||
Net operating income | $ 4,125.00 | $ 5,725.00 | $ 5,425.00 | $ 3,325.00 | ||
Tax at 23% | $ 948.75 | $ 1,316.75 | $ 1,247.75 | $ 764.75 | ||
Incremental net income | $ 3,176.25 | $ 4,408.25 | $ 4,177.25 | $ 2,560.25 | ||
b] | Incremental net income | $ 3,176.25 | $ 4,408.25 | $ 4,177.25 | $ 2,560.25 | |
Add: Depreciation | $ 6,775.00 | $ 6,775.00 | $ 6,775.00 | $ 6,775.00 | ||
Less: Capital expenditure | $ 27,100.00 | |||||
Less: Change in NWC | $ 340.00 | $ 240.00 | $ 305.00 | $ 190.00 | $ -1,075.00 | |
Incremental cash flows of the investment | $ -27,440.00 | $ 9,711.25 | $ 10,878.25 | $ 10,762.25 | $ 10,410.25 | |
c] | PVIF at 12% [PVIF = 1/1.12^t] | 1 | 0.89286 | 0.79719 | 0.71178 | 0.63552 |
PV of cash flows at 12% [Incremental cash flows*PVIF) | $ -27,440.00 | $ 8,670.76 | $ 8,672.07 | $ 7,660.36 | $ 6,615.90 | |
NPV [Sum of PV of cash flows] | $ 4,179.09 |
The Best Manufacturing Company is considering a new investment. Financial projections for the investment are tabulated...
Problem 6-2 Calculating Project NPV 14.28 points The Best Manufacturing Company is considering a new investment. Financial projections for the investment are tabulated here. The corporate tax rate is 23 percent. Assume all sales revenue is received in cash, all operating costs and income taxes are paid in cash, and all cash flows occur at the end of the year. All net working capital is recovered at the end of the project. Skipped Year 1 Year 2 Year 3 Year...
The Best Manufacturing Company is considering a new investment. Financial projections for the investment are tabulated here. The corporate tax rate is 21 percent. Assume all sales revenue is received in cash, all operating costs and income taxes are paid in cash, and all cash flows occur at the end of the year. All net working capital is recovered at the end of the project. Year 0 Year 1 Year 2 Year 3 Year 4 Investment $ 27,400 Sales revenue...
The Best Manufacturing Company is considering a new investment. Financial projections for the investment are tabulated here. The corporate tax rate is 38 percent. Assume all sales revenue is received in cash, all operating costs and income taxes are paid in cash, and all cash flows occur at the end of the year. All net working capital is recovered at the end of the project. Year 1 Year 2 Year 3 Year 4 Year 0 $39.000 Investment Sales revenue Operating...
The Best Manufacturing Company is considering a new investment. Financial projections for the investment are tabulated here. The corporate tax rate is 38 percent. Assume all sales revenue is received in cash, all operating costs and income taxes are paid in cash, and all cash flows occur at the end of the year. All net working capital is recovered at the end of the project Year 1 Year 0 Year 2 Year 3 Year 4 $ 25,000 Investment Sales revenue...
The Best Manufacturing Company is considering a new investment. Financial projections for the investment are tabulated here. The corporate tax rate is 38 percent. Assume all sales revenue is received in cash, all operating costs and income taxes are paid in cash, and all cash flows occur at the end of the year. All net working capital is recovered at the end of the project. Year 0 Year 1 Year 2 Year 3 Year 4 Investment $ 35,000 Sales revenue...
The Best Manufacturing Company is considering a new investment. Financial projections for the investment are tabulated here. The corporate tax rate is 22 percent. Assume all sales revenue is received in cash, all operating costs and income taxes are paid in cash, and all cash flows occur at the end of the year. All net working capital is recovered at the end of the project. Year 0 Year 1 Year 2 Year 3 Year 4 Investment $ 28,000 Sales revenue...
The Best Manufacturing Company is considering a new investment. Financial projections for the investment are tabulated here. The corporate tax is 21 percent. Assume all sales revenue is cash, all operating costs and income taxes are paid in cash and all cash flows occur at the end of the year. All net working capital is recovered at the end of the project. Investment $27,400 Sales Revenue- Year 1: 14,500 Year 2:16,100 Year 3: 17,500 Year 4: 14,000 Operating Costs Year1:...
Calculating Project NPV The Freeman Manufacturing Company is considering a new investment. Financial projections for the investment are tabulated below. The corporate tax rate is 34 percent. Assume all sales revenue is received in cash, all operating costs and income taxes are paid in cash, and all cash flows occur at the end of the year. All net working capital is recovered at the end of the project. YEAR 0 YEAR 1 YEAR 2 YEAR 3 YEAR 4 Investment $31,000...
Problem 8-2 Calculating Project NPV The Freeman Manufacturing Company is considering a new investment. Financial projections for the investment are tabulated below. The corporate tax rate is 40 percent. Assume all sales revenue is received in cash, all operating costs and income taxes are paid in cash, and all cash flows occur at the end of the year. All net working capital is recovered at the end of the project. Year 1 Year 2 Year 3 Year 4 Year O...
Problem 8-2 Calculating Project NPV The Freeman Manufacturing Company is considering a new investment. Financial projections for the investment are tabulated below. Thoe corporate tax rate is 38 percent. Assume all sales revenue is received in cash, all operating costs and income taxes are pald in cash, and al cash flows occur at the end of the year. All net working capital is recovered at the end of the projoct Year 0 $ 39,000 Year 1 Year 2 Year 3...