ZuoTi.Pro
Question

Problem 4.4 You got asked to analyze a 5-year project for your firm. The project produces...

Problem 4.4

You got asked to analyze a 5-year project for your firm. The project produces an annual revenue of $28,000, but requires an annual labor and materials cost of $6,000. To initiate the project your firm must invest $18,000. The salvage value of the project is $0 at the end of the 5-year useful life. Use straight line depreciation and a 40% income tax rate to compute the after-tax cash flows (15 points) and the IRR for the ATCF of this project (5 points).

business   economics   
0 0
Add a comment Improve this question Transcribed image text
Next > < Previous
Sort answers by oldest

Homework Answers

Answer #1

SL Dep per year = (18000 - 0) / 5 = 3600

Tax rate = 40%

Net cash flow = 28000 - 6000 = 22000

Taxable income = Net cash flow - Depreciation = 22000 - 3600 = 18400

Tax = Tax rate * Taxable income = 0.4*18400 = 7360

ATCF per yr = BTCF - Tax = 22000 - 7360 = 14640

Using Excel

Year Untaxed BTCF Taxed BTCF SL Dep Tax income Tax ATCF
0 -18000 -18000
1 22000 3600.00 18400.00 7360.00 14640.00
2 22000 3600.00 18400.00 7360.00 14640.00
3 22000 3600.00 18400.00 7360.00 14640.00
4 22000 3600.00 18400.00 7360.00 14640.00
5 0 22000 3600.00 18400.00 7360.00 14640.00
IRR 76.60%

IRR = 76.60%

Showing formula in Excel

Year Untaxed BTCF Taxed BTCF SL Dep Tax income Tax ATCF
0 -18000 =B2
1 =28000-6000 =(18000-0)/5 =C3-D3 =E3*0.4 =C3-F3
2 =28000-6000 =(18000-0)/5 =C4-D4 =E4*0.4 =C4-F4
3 =28000-6000 =(18000-0)/5 =C5-D5 =E5*0.4 =C5-F5
4 =28000-6000 =(18000-0)/5 =C6-D6 =E6*0.4 =C6-F6
5 0 =28000-6000 =(18000-0)/5 =C7-D7 =E7*0.4 =C7-F7
IRR =IRR(G2:G7)
0 0
Add a comment
Know the answer?
Add Answer to:
Problem 4.4 You got asked to analyze a 5-year project for your firm. The project produces...
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Log In

Sign Up

Not the answer you're looking for? Ask your own homework help question. Our experts will answer your question WITHIN MINUTES for Free.
Similar Homework Help Questions

  • 1- You are a part of a finance team in a firm, and you were asked...

    1- You are a part of a finance team in a firm, and you were asked by your boss to estimate the annual cash flows of a project. You estimated that the annual sales and costs of this project is $150,000 and $25,000 respectively. In order to start the project, the firm needs to invest in $300,000 in new equipment including shipping and installation, and $30,000 in working capital. The life of this asset is 3 years, and the project...

  • Please Answer these Question in Box and show and you got the numbers. 16. Over the...

    Please Answer these Question in Box and show and you got the numbers. 16. Over the River Manufacturing purchased a machine for $394,000 with an expected useful life of 5 years and expected salvage value of $24,000. Over the River anticipates a yearly after-tax income of $53,000, earned evenly throughout the year. What is the accounting rate of return on this machine? 17. Puddle Jumper Productions is considering a 4-year project, planning to invest $56,000 now and forecasting cash flows...

  • You are a part of a finance team in a firm, and you were asked by...

    You are a part of a finance team in a firm, and you were asked by your boss to estimate the annual cash flows of a project. You estimated that the annual sales and costs of this project is $150,000 and $25,000 respectively. In order to start the project, the firm needs to invest in $300,000 in new equipment including shipping and installation, and $30,000 in working capital. The life of this asset is 3 years, and the project will...

  • You have been asked to analyze a capital investment project for a new machine. The machine...

    You have been asked to analyze a capital investment project for a new machine. The machine will cost $400,000, have an 8-year life and a salvage of $80,000. The new machine will generate annual net cash flows of $120,000. The payback period is: Multiple Choice A. 3.25 years. B. 3.33 years. C. 3.50 years. D. 3.67 years.

  • 1. Exercise 17.1 A firm has the opportunity to invest in a project having an initial...

    1. Exercise 17.1 A firm has the opportunity to invest in a project having an initial outlay of $20,000. Net cash inflows (before depreciation and taxes) are expected to be $5,000 per year for five years. The firm uses the straight-line depreciation method with a zero salvage value and has a (marginal) income tax rate of 40 percent. The firm’s cost of capital is 12 percent. a) What is the internal rate of return (IRR) for the project? ( Answer-------------)(Hint:...

  • Your company has an opportunity to invest in a project that is expected to result in...

    Your company has an opportunity to invest in a project that is expected to result in after-tax cash flows of $13,000 the first year, $15,000 the second year, $18,000 the third year, -$8,000 the fourth year, $25,000 the fifth year, $31,000 the sixth year, $34,000 the seventh year, and -$6,000 the eighth year. The project would cost the firm $67,100. If the firm's cost of capital is 12%, what is the modified internal rate of return?

  • Important: Show your solutions! QUESTION 1: Consider the following two projects: Year Cash Flow (A) Cash...

    Important: Show your solutions! QUESTION 1: Consider the following two projects: Year Cash Flow (A) Cash Flow (B) -$364,000 -$52,000 25,000 46,000 68,000 22,000 68,000 21,500 458,000 17,500 Whichever project you choose, if any, you require a return of 11 percent on your investment. 1) Suppose these two projects are independent. Which project(s) should you accept based on: a. The Payback rule? Explain. (1096) b. The Profitability Index rule? Explain. (10%) c. The IRR rule? Explain. (10%) d. The NPV...

  • Francis, LLC is considering a 4-year project with an initial cost of $120,000. The equipment depreciation is straight-li...

    Francis, LLC is considering a 4-year project with an initial cost of $120,000. The equipment depreciation is straight-line to zero over the life of the project. The firm believes that they can sell the equipment for the salvage value of $40,000 at the end of the project. The tax rate is 40%. The project requires no additional working capital over the life of the project. Annual operating cash flows are $48,000. Assuming a required rate of return of 10%, what...

  • 1- You are evaluating a capital project for equipment with a total installed cost of $750,000....

    1- You are evaluating a capital project for equipment with a total installed cost of $750,000. The equipment has an estimated life of 30 years, with an expected salvage value at the end of the project of $50,000. The project will be depreciated via simplified straight-line depreciation method. In addition, a working capital investment of $5,000 is required. The project replaces an old piece of equipment which is currently in service and is fully depreciated, but has an expected after-tax...

  • Schwarz, a German firm, is considering a four- year project in China that requires an investment...

    Schwarz, a German firm, is considering a four- year project in China that requires an investment (capital expenditure) of EUR 600,000. The following additional information is presented: R t = CNY 1,750,000 x 1.15 t -1 (i. e., annual growth rate of revenue is 15 percent) Direct expenses are 25 percent of revenues. Fixed expenses are CNY 250,000 annually. Net working capital for each year equals 25 percent of revenues for the following year. Taxes are 32 percent. Assume straight-...

ADVERTISEMENT
Free Homework Help App
Download From Google Play
Scan Your Homework
to Get Instant Free Answers
Need Online Homework Help?
Ask a Question
Get Answers For Free
Most questions answered within 3 hours.
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT