Question

Given the following data, calculate the net present value for this capital budgeting project: Annual operating...

Given the following data, calculate the net present value for this capital budgeting project: Annual operating cash flow = $198,500 Fixed asset investment = $649,000 Working capital investment = $38,000 Project life=4 years; Depreciation method=SLD to zero Market salvage value=$187,000; Cost of capital=14%; Tax rate=35%

Homework Answers

Answer #1

Given data:

Annual Operating cash flow = $ 198500

Fixed asset investment = $ 649000

Working capital investment = $ 38000

Project life = 4 years

Market salvage value = $ 187000

Cost of capital = 14%

Tax rate = 35%

NPV = Present value of all cash inflows – Initial Investments

= $ 673030.72 - $ 687000

= - $13969.28

Since the NPV of the project is negative, therefore Project should not be accepted.

Working note:

PV of all cash inflows = Present value (yearly interest income) + Repayment of Salvage value (after tax) + Terminal value of working capital

= $ 198500(PVIFA14%, 4yrs) + {$ 187000*(1-0.35)}(PVFA14%, 4yrs) + $ 38000(PVFA14%, 4yrs)

= $ 198500*2.9137 + $ 121875*0.5921 + $ 38000*0.5921

= $ 578371.89 + $ 72159.78 + $ 22499.05

= $ 673030.72

Initial Investments = Fixed asset investment + Working capital investment

= $ 649000 + $ 38000

=$ 687000

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
You are evaluating a capital budgeting replacement project with a net investment of $85,000, which includes...
You are evaluating a capital budgeting replacement project with a net investment of $85,000, which includes both an after-tax salvage from the old asset of $5,000 and an additional working capital investment of $10,000. The expected annual incremental cash flows after-tax is $14,000. The project has a life of 9 years with an expected terminal value at the end of the project of $13,000. The cost of capital of the firm is 10 percent and the firm’s marginal tax rate...
Question. Marie's Fashions is considering a project that will require $28,000 in net working capital and...
Question. Marie's Fashions is considering a project that will require $28,000 in net working capital and initial investment of$87,000 in fixed assets. The ~project is expected to produce annual sales of $75,000 with associated costs of $57,000. The project has a 5-year life. The company uses straight-line depreciation to a zero book value over the life of the project. The tax rate is 30 percent. The required rate of return for the project is 12%. What is the operating cash...
Gaston Company is considering a capital budgeting project that would require a $2,900,000 investment in equipment...
Gaston Company is considering a capital budgeting project that would require a $2,900,000 investment in equipment with a useful life of five years and no salvage value. The company’s tax rate is 30% and its after-tax cost of capital is 13%. It uses the straight-line depreciation method for financial reporting and tax purposes. The project would provide net operating income each year for five years as follows: Sales $ 3,300,000 Variable expenses 1,570,000 Contribution margin 1,730,000 Fixed expenses: Advertising, salaries,...
Shanks Corporation is considering a capital budgeting project that involves investing $600,000 in equipment that would...
Shanks Corporation is considering a capital budgeting project that involves investing $600,000 in equipment that would have a useful life of 3 years and zero salvage value. The company would also need to invest $20,000 immediately in working capital which would be released for use elsewhere at the end of the project in 3 years. The net annual operating cash inflow, which is the difference between the incremental sales revenue and incremental cash operating expenses, would be $300,000 per year....
1.Coache Corporation is considering a capital budgeting project that would require an investment of $350,000 in...
1.Coache Corporation is considering a capital budgeting project that would require an investment of $350,000 in equipment with a 4 year useful life and zero salvage value. The annual incremental sales would be $690,000 and the annual incremental cash operating expenses would be $470,000. In addition, there would be a one-time renovation expense in year 3 of $42,000. The company’s income tax rate is 30%. The company uses straight-line depreciation on all equipment. The total cash flow net of income...
(Ignore income taxes in this problem.) Nevus Tattoo Parlor is considering a capital budgeting project. This...
(Ignore income taxes in this problem.) Nevus Tattoo Parlor is considering a capital budgeting project. This project will initially require a $27,000 investment in equipment and a $3,000 working capital investment. The useful life of this project is 7 years with an expected salvage value of zero on the equipment. The working capital will be released at the end of the 7 years. The new system is expected to generate net cash inflows of $9,000 per year in each of...
Stockinger Corporation has provided the following information concerning a capital budgeting project: Investment required in equipment...
Stockinger Corporation has provided the following information concerning a capital budgeting project: Investment required in equipment $ 314,000 Expected life of the project 4 Salvage value of equipment $ 0 Annual sales $ 665,000 Annual cash operating expenses $ 471,000 Working capital requirement $ 30,000 One-time renovation expense in year 3 $ 97,000 The company’s income tax rate is 30% and its after-tax discount rate is 11%. The working capital would be required immediately and would be released for use...
A capital budgeting project is being considered for implementation. The asset is a 3-year MACRS class...
A capital budgeting project is being considered for implementation. The asset is a 3-year MACRS class asset with a four-year project life. The cost of the asset, and the first year revenue and operating cost projections are provided in the table below: Price of Asset $280,000.00 Freight / Installation $20,000.00 Depreciation Schedule: Year 1 $99,000.00 Year 2 $135,000.00 Year 3 $45,000.00 Year 4 $21,000.00 Salvage Value $30,000.00 Increase in NWC $25,000.00 Revenues from project $260,000.00 Operating Costs (excluding depreciation) $115,000.00...
Gaston Company is considering a capital budgeting project that would require a $2,300,000 investment in equipment...
Gaston Company is considering a capital budgeting project that would require a $2,300,000 investment in equipment with a useful life of five years and no salvage value. The company’s tax rate is 30% and its after-tax cost of capital is 13%. It uses the straight-line depreciation method for financial reporting and tax purposes. The project would provide net operating income each year for five years as follows: Sales $ 3,100,000 Variable expenses 1,690,000 Contribution margin 1,410,000 Fixed expenses: Advertising, salaries,...
Rapozo Corporation has provided the following information concerning a capital budgeting project: Investment required in equipment...
Rapozo Corporation has provided the following information concerning a capital budgeting project: Investment required in equipment $ 492,000 Net annual operating cash inflow $ 248,000 Tax rate 30 % After-tax discount rate 7 % The expected life of the project and the equipment is 3 years and the equipment has zero salvage value. The company uses straight-line depreciation on all equipment and the depreciation expense on the equipment would be $164,000 per year. Assume cash flows occur at the end...
ADVERTISEMENT
Need Online Homework Help?

Get Answers For Free
Most questions answered within 1 hours.

Ask a Question
ADVERTISEMENT