Question

Lakeside Winery is considering expanding its wine-making operations. The expansion will require new equipment costing $633,257...

Lakeside Winery is considering expanding its wine-making operations. The expansion will require new equipment costing $633,257 that would be depreciated on a straight-line basis to a zero balance over the four-year life of the project. The estimated salvage value is $199,091. The project requires $35,622 initially for net working capital, all of which will be recovered at the end of the project. The projected operating cash flow is $202,005 a year. What is the net present value of this project (in $) if the relevant discount rate is 14.11 percent and the tax rate is 33 percent?

Homework Answers

Answer #1

Initial Investment = $633,257
Useful Life = 4 years

Initial Investment in NWC = $35,622
Salvage Value = $199,091

After-tax Salvage Value = $199,091 * (1 - 0.33)
After-tax Salvage Value = $133,390.97

Annual Operating Cash Flow = $202,005

Year 0:

Net Cash Flows = Initial Investment + Initial Investment in NWC
Net Cash Flows = -$633,257 - $35,622
Net Cash Flows = -$668,879

Year 1 to Year 3:

Net Cash Flows = Operating Cash Flow
Net Cash Flows = $202,005

Year 4:

Net Cash Flows = Operating Cash Flow + NWC recovered + After-tax Salvage Value
Net Cash Flows = $202,005 + $35,622 + $133,390.97
Net Cash Flows = $371,017.97

Required return = 14.11%

NPV = -$668,879 + $202,005/1.1411 + $202,005/1.1411^2 + $202,005/1.1411^3 + $371,017.97/1.1411^4
NPV = $18,065

Therefore, net present value of the project is $18,065

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
3-You own a stock that had returns of 11.26 percent, ?7.62 percent, 24.48 percent, and 16.72...
3-You own a stock that had returns of 11.26 percent, ?7.62 percent, 24.48 percent, and 16.72 percent over the past four years. What was the geometric average return for this stock? 10.55% 9.84% 11.66% 11.21% 12.14% 6- What range of returns should you expect to see with a 99 percent probability on an asset that has an average return of 10.85 percent and a standard deviation of 24.64 percent? ?26.11% to 47.81% ?38.43% to 60.13% ?63.07% to 84.77% ?13.79% to...
Phone Home, Inc. is considering a new 4-year expansion project that requires an initial fixed asset...
Phone Home, Inc. is considering a new 4-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 4-year tax life, after which time it will have a market value of $225,000. The project requires an initial investment in net working capital of $330,000, all of which will be recovered at the end of the project. The project is estimated to generate $2,640,000 in annual sales, with...
The Auto Express Diagnostics company is considering expanding their operations by purchasing a new hydraulic jack...
The Auto Express Diagnostics company is considering expanding their operations by purchasing a new hydraulic jack (to lift vehicles) with electronic diagnostics. It will require an immediate investment of $375,000 to get the compressor up and running. The air compressor has an expected life of 7 years and will be depreciated using a MACRS 10-year class schedule. The expected salvage value is $140,000. In addition to the cost of the equipment, this expansion will require an investment of $130,000 in...
A project will require $511,800 for manufacturing equipment. The equipment will be depreciated straight-line to a...
A project will require $511,800 for manufacturing equipment. The equipment will be depreciated straight-line to a zero book value over the six-year life of the project. At the end of the project, the equipment will be worth about 10 percent of what we paid for it. We will have to invest $47,000 in net working capital at the start. The net working capital will be recovered at the end of the project. The project is expected to generate annual sales...
Cirice Corp. is considering opening a branch in another state. The operating cash flow will be...
Cirice Corp. is considering opening a branch in another state. The operating cash flow will be $197400 a year. The project will require new equipment costing $5,000 that would be depreciated on a straight-line basis to zero over the 4-year life of the project. The equipment will have a market value of $143,000 at the end of the project. The project requires an initial investment of $32,500 in net working capital, which will be recovered at the end of the...
Cirice Corp. is considering opening a branch in another state. The operating cash flow will be...
Cirice Corp. is considering opening a branch in another state. The operating cash flow will be $176,600 a year. The project will require new equipment costing $598,000 that would be depreciated on a straight-line basis to zero over the 5-year life of the project. The equipment will have a market value of $181,000 at the end of the project. The project requires an initial investment of $42,000 in net working capital, which will be recovered at the end of the...
WXY Co plans a new four-year expansion project that requires an initial fixed asset investment of...
WXY Co plans a new four-year expansion project that requires an initial fixed asset investment of $1.67 million. The fixed asset will be depreciated straight-line to zero over its four-year tax life, after which time it will have a market value of $435,000. No bonus depreciation will be taken. The project requires an initial investment in net working capital of $198,000, all of which will be recovered at the end of the project. The project is estimated to generate $1,850,000...
Quad Enterprises is considering a new three-year expansion project that requires an initial fixed asset investment...
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...
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...
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.)...