Try me corporation is contemplating investing in a project that will incur an initial investment of $1,000,000. The project has a useful and depreciable life of 5 years. The firm will depreciate the investment cost using a straight-line depreciation over its five-year life. The firm is in 25% marginal tax rate. The project is expected to produce a cash flow before depreciation and taxes of $350,000 per year throughout the life of the project. At the end of the life, the project will be sold for a price of $50,000. The firm's required rate of return for similar risk project is 14%. Based on the above information compute the following and determine under each criteria if the firm should accept the project.
Year | Cash flow | Depreciation | PBT | Tax | NI | After tax cash flow | Salvage after tax | Total Cash flow |
0 | -1000000 | $ -1,000,000.00 | ||||||
1 | 350000 | 200000 | 150000 | 37500 | 112500 | 312500 | $ 312,500.00 | |
2 | 350000 | 200000 | 150000 | 37500 | 112500 | 312500 | $ 312,500.00 | |
3 | 350000 | 200000 | 150000 | 37500 | 112500 | 312500 | $ 312,500.00 | |
4 | 350000 | 200000 | 150000 | 37500 | 112500 | 312500 | $ 312,500.00 | |
5 | 350000 | 200000 | 150000 | 37500 | 112500 | 312500 | 37500 | $ 350,000.00 |
IRR | 17.72% | |||||||
NPV | $92,314.13 |
Since NPV is positive at 14% and IRR is greater than cost of capital tehrefore the project shall be accepted.
Get Answers For Free
Most questions answered within 1 hours.