Question

Margarite's Enterprises is considering a new project. The
project will require $325,000 for new fixed

assets, $160,000 for additional inventory and $35,000 for
additional accounts receivable. Short-term debt

is expected to increase by $100,000 and long-term debt is expected
to increase by $300,000. The project

has a 5-year life. The fixed assets will be depreciated
straight-line to a zero book value over the life of

the project. At the end of the project, the fixed assets can be
sold for 25% of their original cost. The net

working capital returns to its original level at the end of the
project. The project is expected to generate

annual sales of $554,000 and costs of $430,000. The tax rate is 35%
and the required rate of return is

15%.

**1-**What is the amount of the after-tax cash flow
from the sale of the fixed assets at the end of this project?

**2-**What is the cash flow recovery from net
working capital at the end of this project?

**3-**What is The Annual OCF? ( *Please show
your work in the sheet, NOT in the Excel and simple it* ).

Answer #1

1. Answer: $ 52,812

Gross sale proceeds from sale of fixed asset after 5 years = $ 325,000 x 25 % = $ 81,250

Book value of the fixed asset after 5 years = $ 0

Gain on sale of fixed asset = $ 81,250 - $ 0 = $ 81,250

Tax effect of gain = $ 81,250 x 35 % = $ 28,438.

Therefore, amount of after-tax cash flow from sale of fixed assets = $ 81,250 - $ 28,438 = $ 52,812

2. Answer: $ 95,000.

3. Answer: $ 103,350.

Annual depreciation = $ 325,000 / 5 = $ 65,000

Annual EBITDA = $ 554,000 - $ 430,000 = $ 124,000

Annual OCF = EBITDA * ( 1 - t ) + Depreciation x t = $ 124,000* ( 1 - 0.35 ) + $ 65,000 x 0.35 = $ 80,600 + $ 22,750 = $ 103,350

Hollister & Hollister is considering a new project. The
project will require $522,000 for new fixed assets, $218,000 for
additional inventory, and $39,000 for additional accounts
receivable. Short-term debt is expected to increase by $165,000.
The project has a 6-year life. The fixed assets will be depreciated
straight-line to a zero book value over the life of the project. At
the end of the project, the fixed assets can be sold for 20 percent
of their original cost. The net...

XYZ Corp. is considering a new project. The project will require
$324517 for new fixed assets, $145183 for additional inventory and
$44552 for additional accounts receivable. Short-term debt is
expected to increase by $96963 and long-term debt is expected to
increase by $302719. The project has a 5-year life. The fixed
assets will be depreciated straight-line to a zero book value over
the life of the project. At the end of the project, the fixed
assets can be sold for...

Firm A’s new project needs $325,000 for new fixed assets (long
term assets), $160,000 for additional inventory and $35,000 for
additional accounts receivable. This is a five year project. Use
straight line depreciation approach to calculate the depreciation
expenses. By the end of the fifth year, the value of the fixed
assets = 0. However, the market value of the assets = 25% of their
original cost. At the end of the project, the net working capitals
tend to return...

Hollister & Hollister (H&H) is considering a new
project. The project will require $522,000 for new fixed assets,
$218,000 for additional inventory, and $39,000 for additional
accounts receivable. Short-term debt (accounts payable/notes
payable) is expected to increase by $165,000. The project has a
4-year life. The fixed assets will be depreciated under the
three-year MACRS schedule to a zero book value over the life of the
project. At the end of the project, the fixed assets can be sold
for...

Hollister & Hollister (H&H) is considering a new
project. The project will require $522,000 for new fixed assets,
$218,000 for additional inventory, and $39,000 for additional
accounts receivable. Short-term debt (accounts payable/notes
payable) is expected to increase by $165,000. The project has a
4-year life. The fixed assets will be depreciated under the
three-year MACRS schedule to a zero book value over the life of the
project. At the end of the project, the fixed assets can be sold
for...

Ausel’s is considering a ten-year project that will require
$850,000 for new fixed assets that will be depreciated
straight-line to a zero book value over the ten years. At the end
of the project, the fixed assets can be sold for 15 percent of
their original cost. The project is expected to increase the annual
sales of $928,000 and costs of $721,000. The tax rate is 35 percent
and the required rate of return is 14.6 percent. What is the...

Ausel’s is considering a ten-year project that will require
$850,000 for new fixed assets that will be depreciated
straight-line to a zero book value over the ten years. At the end
of the project, the fixed assets can be sold for 15 percent of
their original cost. The project is expected to increase the annual
sales of $928,000 and costs of $721,000. The tax rate is 35 percent
and the required rate of return is 14.6 percent. What is the...

Hollister & Hollister (H&H) is considering a new
project. The project will require $492,000 for new fixed assets,
$196,000 for additional inventory, and $31,000 for additional
accounts receivable. Short-term debt (accounts payable/notes
payable) is expected to increase by $151,000. The project has a
4-year life. The fixed assets will be depreciated under the
three-year MACRS schedule to a zero book value over the life of the
project. At the end of the project, the fixed assets can be sold
for...

A firm is deciding on a new project.
Use the following information for the project evaluation and
analysis:
- The initial costs are
$450,000 for fixed assets. The fixed assets will be depreciated
straight line to a zero book value over the 3-year
life of the project. The fixed assets have an estimated salvage
value of $30,000 at the end of the project.
- The project also
requires an additional $100,000 for net working capital to start
the...

Quad Enterprises is considering a new three-year expansion
project that requires an initial fixed asset investment of $2.85
million. The fixed asset will be depreciated straight-line to zero
over its three-year tax life, after which time it will be
worthless. The project is estimated to generate $2,130,000 in
annual sales, with costs of $825,000. The project requires an
initial investment in net working capital of $350,000, and the
fixed asset will have a market value of $235,000 at the end...

ADVERTISEMENT

Get Answers For Free

Most questions answered within 1 hours.

ADVERTISEMENT

asked 9 minutes ago

asked 17 minutes ago

asked 38 minutes ago

asked 40 minutes ago

asked 1 hour ago

asked 1 hour ago

asked 1 hour ago

asked 1 hour ago

asked 1 hour ago

asked 1 hour ago

asked 1 hour ago

asked 1 hour ago