Question

A 10-yr project has an initial cost of $500,000 for fixed assets. The fixed assets will...

A 10-yr project has an initial cost of $500,000 for fixed assets. The fixed assets will be depreciated to a $0 book value using a 20-yr straight line depreciation method.

Each year, annual revenue is $60,000 and cost is $10,000.

After 10 years, you will terminate the project. You expect to sell the the fixed assets for $300,000.

The project is financed by 40% equity and 60% debt. The required rate of return on equity is 7% and the borrowing cost is 3%.

Assume the tax rate is 25%.

What is the project's NPV?

Group of answer choices

-51,056

21,937

29,441

43,662

Homework Answers

Answer #1
WACC = Cost of equity * weight of equity + cost of debt * (1-tax%) * Weight of debt = 7%*40% + 3%*(1-25%)*60% = 4.15%
Revenue 60000
(-) Cost 10000
(-) Depreciation [ 500000/20 ] 25000
Profit before tax 25000
(-) Tax@ 25% 6250
Net income 18750
(+) Depreciation 25000
Annual cashinflow 43750
Depreciation for 10 years = 25000 * 10 = 250000
Book value at the end of 10 years = Cost - Depreciation for 10 years = 500000 - 250000 = 250000
Gain on sale = Cost - Book value at the end of 10 years = 300000 - 250000 = 50000
After tax salvage value = Sales value - ( Gain on sale * Tax% ) = 300000 - (50000*25%) = 287500
NPV = 43750*(1-(1+4.15%)^-10)/4.15% + 287500/(1+4.15%)^10 - 500000 = 43662
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
A 10-yr project has an initial cost of $500,000 for fixed assets. The fixed assets will...
A 10-yr project has an initial cost of $500,000 for fixed assets. The fixed assets will be depreciated to a $0 book value using a 20-yr straight line depreciation method. Each year, annual revenue is $60,000 and cost is $10,000. After 10 years, you will terminate the project. You expect to sell the the fixed assets for $300,000. The project is financed by 40% equity and 60% debt. The required rate of return on equity is 7% and the borrowing...
Assume project cost is $25,000 with cash flows of $8,000/yr for 5 years; WACC = 10%....
Assume project cost is $25,000 with cash flows of $8,000/yr for 5 years; WACC = 10%. What is the project's NPV? Group of answer choices $2,945 $5,326 $7,235 $3,887
XYZ Inc. is considering a three-year project. The initial investment on the fixed asset will be...
XYZ Inc. is considering a three-year project. The initial investment on the fixed asset will be $900,000. Fixed asset will be depreciated using straight-line method to zero over the life of the project. The net working capital investment will be $250,000. The project is estimated to generate $500,000 in annual sales, with cost of $150,000. Assume the tax rate is 34% and required return is 10%, what is the NPV of this project? Group of answer choices $302,570 $170,518 -$321,878
XYZ Inc. is considering a three-year project. The initial investment on the fixed asset will be...
XYZ Inc. is considering a three-year project. The initial investment on the fixed asset will be $900,000. Fixed asset will be depreciated using straight-line method to zero over the life of the project. The net working capital investment will be $250,000. The project is estimated to generate $500,000 in annual sales, with cost of $150,000. Assume the tax rate is 34% and required return is 10%, what is the NPV of this project? Group of answer choices $302,570 $170,518 -$321,878
Gateway Communications is considering a project with an initial fixed asset cost of $2.46 million which...
Gateway Communications is considering a project with an initial fixed asset cost of $2.46 million which will be depreciated straight line to a zero book over the 10 year life of the project. at the end of the project the equipment will be sold for an estimated $300,000. the project will not directly produce any sales but will reduce operating costs by $725,000 a year. the tax rate is 35%. the project will require $45,000 of inventory which will be...
Hilden Co. is considering a five-year project that will require $750,000 for new fixed assets that...
Hilden Co. is considering a five-year project that will require $750,000 for new fixed assets that will be depreciated straight-line to a zero book value over 5 years. No bonus depreciation will be taken. At the end of the project, the fixed assets can be sold for $300,000. The project is expected to generate annual sales of $700,000 with costs of $350,000. The tax rate is 21 percent and the required rate of return is 12.5 percent. What is the...
A project requires an initial investment in equipment of $100,000. The project is expected to produce...
A project requires an initial investment in equipment of $100,000. The project is expected to produce sales revenues of $120,000 for three years. Manufacturing costs are estimated to be 60% of the revenues. The assets are depreciated using straight-line depreciation. At the end of the project, the firm can sell the equipment for $10,000. The corporate tax rate is 30% and the cost of capital is 15%. What would the NPV if the discount rate were higher by 10% (10%...
XZ Inc. is considering a three-year project. The initial investment on the fixed asset will be...
XZ Inc. is considering a three-year project. The initial investment on the fixed asset will be $900,000. Fixed asset will be depreciated using straight-line method to zero over the life of the project. The net working capital investment will be $250,000. The project is estimated to generate $500,000 in annual sales, with cost of $150,000. Assume the tax rate is 34% and required return is 8%, what is the NPV of this project?
A project has an initial requirement of $177685 for new equipment and $9227 for net working...
A project has an initial requirement of $177685 for new equipment and $9227 for net working capital. The installation costs are expected to be $12515. The fixed assets will be depreciated to a zero book value over the 4-year life of the project and have an estimated salvage value of $135789. All of the net working capital will be recouped at the end of the project. The annual operating cash flow is $98459 and the cost of capital is 7%...
Margarite's Enterprises is considering a new project. The project will require $325,000 for new fixed assets,...
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...
ADVERTISEMENT
Need Online Homework Help?

Get Answers For Free
Most questions answered within 1 hours.

Ask a Question
ADVERTISEMENT