Question

Shanks Corporation is considering a capital budgeting project that inolves investiong &600.00 in equipment that would...

Shanks Corporation is considering a capital budgeting project that inolves investiong &600.00 in equipment that would have a useful life of 3 years and zerp salvege value. The company would also need invest $20.000 immediately in working capital which be released for use elesewhere at the end of the project in 3 years. The net annual operationg cash inflow, which in the difference between the incremental sales revenue and incremental cash operationg expenses, would be $300.000 per year. The project would require a one-time renovation expenses of $60.000 at the end of year 2. The company uses straight- line depreciation and the depreciation expenses on the equipment would be $200.000 per year. Assme cash flow occur at the end of the year expect for the initial investment. The company takes income taxes into account in its capital budgetiong. The income tax rate is 35%. The after-tax discount rate is 15%.

Required:

Determine the net present value of the project. Show all your work.

Homework Answers

Answer #1
Years
0 1 2 3 NPV
Purchase of equipment A -600000
Investment in working capital B -20000 20000
Incremental revenue over cash expenses C 300000 300000 300000
Less: Overhaul of equipment year 2 D -60000
Less: Depreciation E -200000 -200000 -200000
Net Income before tax F = C-D-E 100000 40000 100000
Less: Tax at 35% G = F x 35% 35000 14000 35000
Net income after tax H = F-G 65000 26000 65000
Add back depreciation I 200000 200000 200000
NOPAT J = H+I 265000 226000 265000
Total Cash Flows K = A+B+J -620000 265000 226000 285000
PVF at 15% 1 0.869565 0.756144 0.657516
Present Value -620000 230434.8 170888.5 187392.1 $ (31,284.62)
Know the answer?
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for?
Ask your own homework help question
Similar Questions
Shanks Corporation is considering a capital budgeting project that involves investing $600,000 in equipment that would...
Shanks Corporation is considering a capital budgeting project that involves investing $600,000 in equipment that would have a useful life of 3 years and zero salvage value. The company would also need to invest $20,000 immediately in working capital which would be released for use elsewhere at the end of the project in 3 years. The net annual operating cash inflow, which is the difference between the incremental sales revenue and incremental cash operating expenses, would be $300,000 per year....
Shanks Corporation is considering a capital budgeting project that involves investing $600,000 in equipment that would...
Shanks Corporation is considering a capital budgeting project that involves investing $600,000 in equipment that would have a useful life of 3 years and zero salvage value. The company would also need to invest $20,000 immediately in working capital which would be released for use elsewhere at the end of the project in 3 years. The net annual operating cash inflow, which is the difference between the incremental sales revenue and incremental cash operating expenses, would be $300,000 per year....
Shanks Corporation is considering a capital budgeting project that involves investing $600,000 in equipment that would...
Shanks Corporation is considering a capital budgeting project that involves investing $600,000 in equipment that would have a useful life of 3 years and zero salvage value. The company would also need to invest $20,000 immediately in working capital which would be released for use elsewhere at the end of the project in 3 years. The net annual operating cash inflow, which is the difference between the incremental sales revenue and incremental cash operating expenses, would be $300,000 per year....
1.Coache Corporation is considering a capital budgeting project that would require an investment of $350,000 in...
1.Coache Corporation is considering a capital budgeting project that would require an investment of $350,000 in equipment with a 4 year useful life and zero salvage value. The annual incremental sales would be $690,000 and the annual incremental cash operating expenses would be $470,000. In addition, there would be a one-time renovation expense in year 3 of $42,000. The company’s income tax rate is 30%. The company uses straight-line depreciation on all equipment. The total cash flow net of income...
Coache Corporation is considering a capital budgeting project that would require an investment of $300,000 in...
Coache Corporation is considering a capital budgeting project that would require an investment of $300,000 in equipment with a 4 year useful life and zero salvage value. The annual incremental sales would be $610,000 and the annual incremental cash operating expenses would be $420,000. In addition, there would be a one-time renovation expense in year 3 of $37,000. The company’s income tax rate is 30%. The company uses straight-line depreciation on all equipment. The total cash flow net of income...
Coache Corporation is considering a capital budgeting project that would require an investment of $360,000 in...
Coache Corporation is considering a capital budgeting project that would require an investment of $360,000 in equipment with a 4 year useful life and zero salvage value. The annual incremental sales would be $630,000 and the annual incremental cash operating expenses would be $410,000. In addition, there would be a one-time renovation expense in year 3 of $43,000. The company’s income tax rate is 30%. The company uses straight-line depreciation on all equipment. The total cash flow net of income...
Rapozo Corporation has provided the following information concerning a capital budgeting project: Investment required in equipment...
Rapozo Corporation has provided the following information concerning a capital budgeting project: Investment required in equipment $ 492,000 Net annual operating cash inflow $ 248,000 Tax rate 30 % After-tax discount rate 7 % The expected life of the project and the equipment is 3 years and the equipment has zero salvage value. The company uses straight-line depreciation on all equipment and the depreciation expense on the equipment would be $164,000 per year. Assume cash flows occur at the end...
Stockinger Corporation has provided the following information concerning a capital budgeting project: Investment required in equipment...
Stockinger Corporation has provided the following information concerning a capital budgeting project: Investment required in equipment $ 314,000 Expected life of the project 4 Salvage value of equipment $ 0 Annual sales $ 665,000 Annual cash operating expenses $ 471,000 Working capital requirement $ 30,000 One-time renovation expense in year 3 $ 97,000 The company’s income tax rate is 30% and its after-tax discount rate is 11%. The working capital would be required immediately and would be released for use...
Gaston Company is considering a capital budgeting project that would require a $2,900,000 investment in equipment...
Gaston Company is considering a capital budgeting project that would require a $2,900,000 investment in equipment with a useful life of five years and no salvage value. The company’s tax rate is 30% and its after-tax cost of capital is 13%. It uses the straight-line depreciation method for financial reporting and tax purposes. The project would provide net operating income each year for five years as follows: Sales $ 3,300,000 Variable expenses 1,570,000 Contribution margin 1,730,000 Fixed expenses: Advertising, salaries,...
Gaston Company is considering a capital budgeting project that would require a $2,300,000 investment in equipment...
Gaston Company is considering a capital budgeting project that would require a $2,300,000 investment in equipment with a useful life of five years and no salvage value. The company’s tax rate is 30% and its after-tax cost of capital is 13%. It uses the straight-line depreciation method for financial reporting and tax purposes. The project would provide net operating income each year for five years as follows: Sales $ 3,100,000 Variable expenses 1,690,000 Contribution margin 1,410,000 Fixed expenses: Advertising, salaries,...