Question

Red Royal Packaging is evaluating the medical clinic project, a 2-year project that would involve buying...

Red Royal Packaging is evaluating the medical clinic project, a 2-year project that would involve buying equipment for 36,000 dollars that would be depreciated to zero over 2 years using straight-line depreciation. Cash flows from capital spending would be $0 in year 1 and 23,000 dollars in year 2. Relevant annual revenues are expected to be 60,000 dollars in year 1 and 60,000 dollars in year 2. Relevant expected annual variable costs from the project are expected to be 18,000 dollars in year 1 and 18,000 dollars in year 2. Finally, the firm has no fixed costs in year 1 and one fixed cost in year 2 of the project. Yesterday, Red Royal Packaging signed a deal with Orange Valley Consulting to develop an advertising campaign. The terms of the deal require Red Royal Packaging to pay Orange Valley Consulting either 84,000 dollars in 2 years from today if the medical clinic project is pursued or 64,000 dollars in 2 years from today if the medical clinic project is not pursued. The tax rate is 10 percent and the cost of capital for the medical clinic project is 11.06 percent. What is the net present value of the medical clinic project?

Homework Answers

Answer #1
Tax rate 10% Ko 11.06%
Note 1: Tax rate is always preadjusted in Ko
Year Capital Exp Tax shield due to depreciation Annual rev Variable cost Net Inflow (Without adv) Present Value Factor Present Value
0 $36,000.00 $0.00 $0.00 $0.00 -$36,000.00 1 -$36,000.00
1 $0.00 $1,800.00 $60,000.00 $18,000.00 $43,800.00 0.900414191 $39,438.14
2 $23,000.00 $1,800.00 $60,000.00 $18,000.00 $20,800.00 0.810745715 $16,863.51
Net present Value $20,301.65
Note 2: Since NPV before advertisement is positive, therefore we will pursue medical clinic project
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
25. Red Royal Banking is evaluating the medical clinic project, a 2-year project that would involve...
25. Red Royal Banking is evaluating the medical clinic project, a 2-year project that would involve buying equipment for 66,000 dollars that would be depreciated to zero over 2 years using straight-line depreciation. Cash flows from capital spending would be $0 in year 1 and 8,000 dollars in year 2. Relevant annual revenues are expected to be 108,000 dollars in year 1 and 108,000 dollars in year 2. Relevant expected annual variable costs from the project are expected to be...
What is the operating cash flow (OCF) for year 2 of the health club project that...
What is the operating cash flow (OCF) for year 2 of the health club project that Red Royal Packaging should use in its NPV analysis of the project? Red Royal Packaging operates a(n) pet care center. The firm is evaluating the health club project, which would involve opening a health club. During year 2, the health club project is expected to have relevant revenue of 730,900 dollars, relevant variable costs of 213,000 dollars, and relevant depreciation of 91,400 dollars. In...
Violet Sky Recycling is evaluating the ice cream parlor project, a 2-year project that would involve...
Violet Sky Recycling is evaluating the ice cream parlor project, a 2-year project that would involve buying equipment for 128,000 dollars that would be depreciated to zero over 2 years using straight-line depreciation. Cash flows from capital spending would be $0 in year 1 and 15,000 dollars in year 2. Relevant annual revenues are expected to be 128,000 dollars in year 1 and 128,000 dollars in year 2. Relevant expected annual variable costs from the project are expected to be...
White Mountain Banking is evaluating the pet care center project, a 2-year project that would involve...
White Mountain Banking is evaluating the pet care center project, a 2-year project that would involve buying equipment for 52,000 dollars that would be depreciated to zero over 2 years using straight-line depreciation. Cash flows from capital spending would be $0 in year 1 and 23,000 dollars in year 2. Relevant annual revenues are expected to be 96,000 dollars in year 1 and 96,000 dollars in year 2. Relevant expected annual variable costs from the project are expected to be...
Red Royal Recycling is evaluating the bowling alley project. During year 1, the bowling alley project...
Red Royal Recycling is evaluating the bowling alley project. During year 1, the bowling alley project is expected to have relevant revenue of 637,400 dollars, relevant variable costs of 247,400 dollars, and relevant depreciation of 62,600 dollars. In addition, Red Royal Recycling would have one source of fixed costs associated with the bowling alley project. Red Royal Recycling just signed a deal with Green Forest Marketing to develop an advertising campaign for use in the project. The terms of the...
Red Royal Aviation is evaluating the laser tag center project. During year 1, the laser tag...
Red Royal Aviation is evaluating the laser tag center project. During year 1, the laser tag center project is expected to have relevant revenue of 800,700 dollars, relevant variable costs of 320,400 dollars, and relevant depreciation of 67,100 dollars. In addition, Red Royal Aviation would have one source of fixed costs associated with the laser tag center project. Red Royal Aviation just signed a deal with Indigo River Media to develop an advertising campaign for use in the project. The...
What is the operating cash flow for year 3 of project A that Red Royal Health...
What is the operating cash flow for year 3 of project A that Red Royal Health should use in its NPV analysis of the project? The tax rate is 45 percent. During year 3, project A is expected to have relevant revenue of 81,000 dollars, relevant variable costs of 24,000 dollars, and relevant depreciation of 14,000 dollars. In addition, Red Royal Health would have one source of fixed costs associated with the project A. Yesterday, Red Royal Health signed a...
What is the operating cash flow for year 4 of project A that Red Royal Media...
What is the operating cash flow for year 4 of project A that Red Royal Media should use in its NPV analysis of the project? The tax rate is 10 percent. During year 4, project A is expected to have relevant revenue of 84,000 dollars, relevant variable costs of 26,000 dollars, and relevant depreciation of 16,000 dollars. In addition, Red Royal Media would have one source of fixed costs associated with the project A. Yesterday, Red Royal Media signed a...
What is the operating cash flow (OCF) for year 2 of the bar project that Violet...
What is the operating cash flow (OCF) for year 2 of the bar project that Violet Sky Packaging should use in its NPV analysis of the project? Violet Sky Packaging operates a(n) race track. The firm is evaluating the bar project, which would involve opening a bar. During year 2, the bar project is expected to have relevant revenue of 908,700 dollars, relevant variable costs of 314,800 dollars, and relevant depreciation of 56,300 dollars. In addition, Violet Sky Packaging would...
What is the operating cash flow for year 5 of project A that Orange Valley Shipping...
What is the operating cash flow for year 5 of project A that Orange Valley Shipping should use in its NPV analysis of the project? The tax rate is 15 percent. During year 5, project A is expected to have relevant revenue of 70,000 dollars, relevant variable costs of 28,000 dollars, and relevant depreciation of 16,000 dollars. In addition, Orange Valley Shipping would have one source of fixed costs associated with the project A. Yesterday, Orange Valley Shipping signed a...