Time line | 0 | 1 | 2 | 3 | |||
Cost of new machine | -2180000 | ||||||
Initial working capital | -290000 | ||||||
=Initial Investment outlay | -2470000 | ||||||
3 years MACR rate | 33.33% | 44.45% | 14.81% | 7.41% | |||
Sales | 1730000 | 1730000 | 1730000 | ||||
Profits | Sales-variable cost | 1094000 | 1094000 | 1094000 | |||
-Depreciation | =Cost of machine*MACR% | -726594 | -969010 | -322858 | 161538 | =Salvage Value | |
=Pretax cash flows | 367406 | 124990 | 771142 | ||||
-taxes | =(Pretax cash flows)*(1-tax) | 279228.56 | 94992.4 | 586067.92 | |||
+Depreciation | 726594 | 969010 | 322858 | ||||
=after tax operating cash flow | 1005822.56 | 1064002.40 | 908925.92 | ||||
reversal of working capital | 290000 | ||||||
+Proceeds from sale of equipment after tax | =selling price* ( 1 -tax rate) | 182400 | |||||
+Tax shield on salvage book value | =Salvage value * tax rate | 38769.12 | |||||
=Terminal year after tax cash flows | 511169.12 | ||||||
a. Total Cash flow for the period | -2470000 | 1005822.56 | 1064002.40 | 1420095.040 | |||
Discount factor= | (1+discount rate)^corresponding period | 1 | 1.12 | 1.2544 | 1.404928 | ||
Discounted CF= | Cashflow/discount factor | -2470000 | 898055.8571 | 848216.199 | 1010795.599 | ||
b. NPV= | Sum of discounted CF= | 287067.66 |
H. Cochran Enterprises is considering a new three-year expansion project that requires an initial fixed asset investmen...
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 $2,340,000. 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 $2,370,000. 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 $1.755.000 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...
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 $2,290,000. 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 $2,370,000. 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 $2,310,000. 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 $2,350,000. 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...