Statement showing NPV and annual cash flow
Particulars | 0 | 1 | 2 | 3 | NPV |
Purchase price of Machine | -80000 | ||||
Savings in cost | 80000 | 80000 | 80000 | ||
Less: Depreciation | 26667 | 26667 | 26667 | ||
PBT | 53333 | 53333 | 53333 | ||
Tax @ 21% | 11200 | 11200 | 11200 | ||
PAT | 42133 | 42133 | 42133 | ||
Add: Depreciation | 26667 | 26667 | 26667 | ||
Annual cash flow | 68800 | 68800 | 68800 | ||
Cash flow | -80000 | 68800 | 68800 | 68800 | |
PVIF @ 15% | 1.0000 | 0.8696 | 0.7561 | 0.6575 | |
Present Value | -80000 | 59826 | 52023 | 45237 | 77086 |
Free Cash flow form operation = 68800$
NPV = 77086$
Problem 10 Intro Better Tires Corp. is planning to buy a new tire making machine for...
Intro 8 years ago, a new machine cost $8 million to purchase and an additional $490,000 for the installation. The machine was to be linearly depreciated to zero over 15 years. The company has just sold the machine for $4.8 million, and its marginal tax rate is 25% Attempt 1/5 for 10 pts. Part 1 What is the annual depreciation? No decimals Submit IB Attempt 1/5 for 10 pts. Part 2 What is the current book value? No decimals Submit...
Intro 8 years ago, a new machine cost $8 million to purchase and an additional $490,000 for the installation. The machine was to be linearly depreciated to zero over 15 years. The company has just sold the machine for $4.8 million, and its marginal tax rate is 25%. Part 1 Attempt 1/5 for 10 pts. What is the annual depreciation? No decimals Submit IB Attempt 1/5 for 10 pts. Part 2 What is the current book value? No decimals Submit...
Intro Consider a project with a 4-year life. The initial cost to set up the project is $100,000. This amount is to be linearly depreciated to zero over the life of the project and there is no salvage value. The required return is 15% and the tax rate is 34%. You've collected the following estimates: Base case Pessimistic Optimistic Unit sales per year (Q) 7,000 5,000 9,000 Price per unit (P) 50 4 0 Variable cost per unit (VC) 20...
Problem 17 Intro WH Smith Company is evaluating three projects: A, B, C, with cash flows as given in the table. Each project requires an initial investment of $94,000 and has a required return of 6%. Year A B C 50,000 0 20,000 40,000 50,000 40,000 20,000 50,000 40,000 10,000 40,000 40,000 Attempt 1/5 for 10 pts. Part 1 IB What is the payback period for project A (in years)? 2+ decimals Submit Attempt 1/5 for 10 pts. Part 2...
Intro A project requires an initial investment of $60 million and will then generate the same cash flow every year for 6 years. The project has an internal rate of return of 19% and a cost of capital of 10%. - Attempt 2/10 for 10 pts. Part 1 What is the project's NPV (in $ million? 1+ decimals Submit
Problem 17 Intro WH Smith Company is evaluating three projects: A, B, C, with cash flows as in the table. Each project requires an initial investment of $99,000 and has a required return of 9%. given C Year A B 0 20,000 50,000 1 40,000 50,000 40,000 2 20,000 50,000 40,000 3 10,000 40,000 40,000 4 Part 5 Attempt 1/5 for 10 pts. B What is the NPV of project A? No decimals Submit Attempt 1/5 for 10 pts. Part...
Intro Simple Corp. has one bond issue oustanding, with a maturity of 10.5 years, a coupon rate of 3.3% and a yield to maturity of 5.2%. Simple Corp.'s average tax rate is 18% and its marginal tax rate is 29%. Part 1 IB Attempt 1/10 for 10 pts. What is the (pre-tax) cost of debt? 3+ decimals Submit Part 2 IB Attempt 1/10 for 10 pts. What is the after-tax cost of debt? 4+decimals Submit
Problem 34 Intro You have $2,000 in your savings account, and want to buy a car for $20,000 Attempt 4/10 for 10 pts. Part 1 If you want to buy the car in 10 years, what interest rate would you need to earn? 3+ decimals Submit
Problem 25 >> Intro You're about to buy a new car for $10,000. The dealer offers you a one-year loan where you pay $877 3 every month for the next 12 months. Since you pay $8773 12 = $10.528 in total, the dealer claims that the loan's annual interest rate is (10,528-10.000710,000 = 5.28% Part 1 18 Attempt 9/10 for 10 pts. What is the actual effective annual rate? 3+ decimals Submit IB Attempt 7/10 for 10 pts Part 2...
Problem 12 Intro A stock just paid an annual dividend of $1.1. The dividend is expected to grow by 10% per year for the next 4 years. The growth rate of dividends will then fall steadily by 1.25% per year, from 10% in year 4 to 5% in year 8 and stay at that level forever. The required rate of return is 12%. 18 Attempt 6/10 for 10 pts. Part 1 What is the expected dividend in 8 years? 2+...