Question

Quad Enterprises is considering a new 3-year expansion project that requires an initial fixed asset investment of $1.296 million. The fixed asset will be depreciated straight-line to zero over its 3-year tax life, after which time it will have a market value of $100,800. The project requires an initial investment in net working capital of $144,000. The project is estimated to generate $1,152,000 in annual sales, with costs of $460,800. The tax rate is 25 percent and the required return on the project is 12 percent. |

What is the project's Year 0 net cash flow? |

What is the project's Year 1 net cash flow? |

What is the project's Year 2 net cash flow? |

What is the project's Year 3 net cash flow? |

What is the NPV? |

Answer #1

We assume that the working capital will be returned after the 3rd year. Since it is straight-line depreciation, the depreciation for each year will be = 1.296/3 = $0.432 million. Hence, the zero year cash flow will be = -144,000. The first-year cash flow will be = (1,152,000 - 460,800 - 432,000) x (1 - 0.25) = 194,400. Similarly, the second year cash flow will be = (1,152,000 - 460,800 - 432,000) x (1 - 0.25) = 194,400. The third year cash flow will be = (1,152,000 - 460,800 - 432,000 + 144,000) x (1 - 0.25) = 302,400.

The NPV equation will be:

NPV = -144000 + 194400/1.12 + 194400/1.12^2 + 302400/1.12^3 = 399788.3

Quad Enterprises is considering a new 3-year expansion project
that requires an initial fixed asset investment of $5.832 million.
The fixed asset will be depreciated straight-line to zero over its
3-year tax life, after which time it will have a market value of
$453,600. The project requires an initial investment in net working
capital of $648,000. The project is estimated to generate
$5,184,000 in annual sales, with costs of $2,073,600. The tax rate
is 25 percent and the required return...

Quad Enterprises is considering a new 3-year expansion project
that requires an initial fixed asset investment of $2.5 million.
The fixed asset falls into the 3-year MACRS class (MACRS Table) and
will have a market value of $197,400 after 3 years. The project
requires an initial investment in net working capital of $282,000.
The project is estimated to generate $2,256,000 in annual sales,
with costs of $902,400. The tax rate is 21 percent and the required
return on the project...

quad enterprises is considering a new three-year expansion
project that requires an initial fixed asset investment of 2.38
million.The fixed asset qualifies for 100 percent bonus
depreciation in the first year. The project is estimated to
generate 1,805,000 in annual sales, with costs of 696,000. The
project requires an initial investment in net working capital of
444,000, and the fixed asset will have a market value of 465,000 at
the end of the project.
a. If the tax rate is...

Quad Enterprises is considering a new three-year expansion
project that requires an initial fixed asset investment of $3
million. The fixed asset will be depreciated straight-line to zero
over its three-year tax life. The project is estimated to generate
$2,180,000 in annual sales, with costs of $875,000. The project
requires an initial investment in net working capital of $400,000,
and the fixed asset will have a market value of $260,000 at the end
of the project. If the tax rate...

Quad Enterprises is considering a new three-year expansion
project that requires an initial fixed asset investment of $2.52
million. The fixed asset will be depreciated straight-line to zero
over its three-year tax life and is estimated to have a market
value of $294584 at the end of the project. The project is
estimated to generate $2146553 in annual sales, with costs of
$809789. The project requires an initial investment in net working
capital of $360133. If the tax rate is...

Quad Enterprises is considering a new three-year expansion
project that requires an initial fixed asset investment of $2.67
million. The fixed asset will be depreciated straight-line to zero
over its three-year tax life and is estimated to have a market
value of $297260 at the end of the project. The project is
estimated to generate $2043001 in annual sales, with costs of
$843186. The project requires an initial investment in net working
capital of $374861. If the tax rate is...

Quad Enterprises is considering a new three year expansion
project that requires an initial fixed asset investment of $2.29
million. The fixed asset will be depreciated straight-line to zero
over its three year tax life. The project is estimated to generate
$1,790,000 in annual sales, with the costs of $700,000. The project
requires an initial investment in net working capital of $410,000,
and the fixed asset will have a market value of $420,000 at the end
of the project. A.)...

uad Enterprises is considering a new 3-year expansion project
that requires an initial fixed asset investment of $2.16 million.
The fixed asset will be depreciated straight-line to zero over its
3-year tax life, after which time it will have a market value of
$168,000. The project requires an initial investment in net working
capital of $240,000. The project is estimated to generate
$1,920,000 in annual sales, with costs of $768,000. The tax rate is
22 percent and the required return...

Quad Enterprises is considering a new three-year expansion
project that requires an initial fixed asset investment of $2.49
million. The fixed asset will be depreciated straight-line to zero
over its three-year tax life. The project is estimated to generate
$2,010,000 in annual sales, with costs of $705,000. The project
requires an initial investment in net working capital of $230,000,
and the fixed asset will have a market value of $295,000 at the end
of the project. If the tax rate...

Quad Enterprises is considering a new three-year expansion
project that requires an initial fixed asset investment of $2.76
million. The fixed asset will be depreciated straight-line to zero
over its three-year tax life. The project is estimated to generate
$2,100,000 in annual sales, with costs of $795,000. The project
requires an initial investment in net working capital of $320,000,
and the fixed asset will have a market value of $220,000 at the end
of the project. If the tax rate...

ADVERTISEMENT

Get Answers For Free

Most questions answered within 1 hours.

ADVERTISEMENT

asked 1 minute ago

asked 1 minute ago

asked 4 minutes ago

asked 11 minutes ago

asked 21 minutes ago

asked 25 minutes ago

asked 29 minutes ago

asked 30 minutes ago

asked 34 minutes ago

asked 40 minutes ago

asked 40 minutes ago

asked 46 minutes ago