Temple Corp. is considering a new project whose data are shown below. The equipment that would be used has a 3-year tax life, would be depreciated by the straight-line method over its 3-year life, and would have a zero salvage value. No change in net operating working capital would be required. Revenues and other operating costs are expected to be constant over the project's 3-year life. What is the project's NPV? Do not round the intermediate calculations and round the final answer to the nearest whole number. Risk-adjusted WACC 10.0% Net investment cost (depreciable basis) $65,000 Straight-line depr. rate 33.3333% Sales revenues, each year $73,500 Annual operating costs (excl. depr.) $25,000 Tax rate 35.0% Select one:
a. $27,418
b. $36,450
c. $32,902
d. $32,257
e. $29,031
WACC | 10% | |||
Year | 0 | 1 | 2 | 3 |
Investment Cost | -65000 | |||
Sales Revenue | 73500 | 73500 | 73500 | |
(minus) Operating Cost | 25000 | 25000 | 25000 | |
(minus) Depreciation | 21667 | 21667 | 21667 | |
Operating Income (EBIT) | 26833 | 26833 | 26833 | |
(minus) Taxes (T) at 35% | 9391.55 | 9391.55 | 9391.55 | |
EBIT * (1 - T) | 17441.45 | 17441.45 | 17441.45 | |
(plus) Depreciation | 21667 | 21667 | 21667 | |
Projected Cash flows | 39108.45 | 39108.45 | 39108.45 | |
Present Value of CF | -65000 | 35553.14 | 32321.03 | 29382.76 |
Net Present Value | 32256.93 |
Correct answer is option d i.e., $32257
Temple Corp. is considering a new project whose data are shown below. The equipment that would...
Temple Corp. is considering a new project whose data are shown below. The equipment that would be used has a 3-year tax life, would be depreciated by the straight-line method over its 3-year life, and would have a zero salvage value. No change in net operating working capital would be required. Revenues and other operating costs are expected to be constant over the project's 3-year life. What is the project's NPV? Do not round the intermediate calculations and round the...
Clemson Software is considering a new project whose data are shown below. The required equipment has a 3-year tax life, after which it will be worthless, and it will be depreciated by the straight-line method over 3 years. Revenues and other operating costs are expected to be constant over the project's 3-year life. What is the project's Year 1 cash flow? Do not round the intermediate calculations and round the final answer to the nearest whole number. Equipment cost (depreciable...
Thomson Media is considering some new equipment whose data are shown below. The equipment has a 3-year tax life and would be fully depreciated by the straight-line method over 3 years, but it would have a positive pre-tax salvage value at the end of Year 3, when the project would be closed down. Also, additional net operating working capital would be required, but it would be recovered at the end of the project's life. Revenues and other operating costs are...
Florida Car Wash is considering a new project whose data are shown below. The equipment to be used has a 3-year tax life, would be depreciated on a straight-line basis over the project's 3-year life, and would have a zero salvage value after Year 3. No change in net operating working capital would be required. Revenues and other operating costs will be constant over the project's life, and this is just one of the firm's many projects, so any losses...
Florida Car Wash is considering a new project whose data are shown below. The equipment to be used has a 3-year tax life, would be depreciated on a straight-line basis over the project's 3-year life, and would have a zero salvage value after Year 3. No change in net operating working capital would be required. Revenues and other operating costs will be constant over the project's life, and this is just one of the firm's many projects, so any losses...
Garden-Grow Products is considering a new investment whose data are shown below. The equipment would be depreciated on a straight-line basis over the project's 3-year life, would have a zero salvage value, and would require some additional working capital that would be recovered at the end of the projects to Revenues and other operating costs are expected to be constant over the project's life. What is the project's NPV? (Hint: Cash flows are constant in Years 1 to 3) WACC...
34. Borin Incorporated is considering a new project whose data are shown below. The required equipment has a 3-year tax life, and the accelerated rates for such property are 33%, 45%, 15%, and 7% for Years 1 through 4. Revenues and other operating costs are expected to be constant over the project's 10-year expected operating life. What is the project's Year 4 cash flow? $70,000 $33,500 $25,000 35.0% Equipment cost (depreciable basis) Sales revenues, each year Operating costs (excl. depr.)...
Manchester Films Manchester Films is considering some new equipment whose data are shown below. The equipment has a 3-year tax life and would be fully depreciated by the straight-line method over 3 years, but it would have a positive pre-tax salvage value at the end of Year 3, when the project would be closed down. Also, some new working capital would be required, but it would be recovered at the end of the project's life. Revenues and other operating costs...
Fox Films is considering some new equipment whose data are shown below. The equipment has a 3-year tax life and would be depreciated by the MACRS method using the following rates (.3333,.4445,.1481,.0741). The equipment would have a pre-tax salvage value at the end of Year 3 shown below when the project would be closed down. Also, some new working capital would be required. Revenues and other operating costs are expected to be constant over the project's 3-year life. What is...
Manchester Films Manchester Films is considering some new equipment whose data are shown below. The equipment has a 3-year tax life and would be fully depreciated by the straight-line method over 3 years, but it would have a positive pre-tax salvage value at the end of Year 3, when the project would be closed down. Also, some new working capital would be required, but it would be recovered at the end of the project's life. Revenues and other operating costs...