Question

A firm is deciding on a new project. Use the following information for the project evaluation...

A firm is deciding on a new project. Use the following information for the project evaluation and analysis:

        - The initial costs are $900,000 for fixed assets. The fixed assets will be depreciated straight line to a zero book value over the 3-year life of the project. The fixed assets have an estimated salvage value of $60,000 at the end of the project.

        - The project also requires an additional $200,000 for net working capital. All of the net working capital will be recouped at the end of the 3 years.

        - The project is expected to generate sales of $2,000,000 (2,000 units at a sales price of $1,000/unit), incur total costs of $1,500,000 per year (comprised of variable cost of $500 per unit and fixed costs of $500,000).

        - The firm’s marginal tax rate is 40 percent.

- The company has 50,000 shares of common stock outstanding at a market price of $25 a share. The stocks have a beta of 1.5. The risk free rate is 1%, and the market risk premium is 10%.

        - There are 1,000 bonds outstanding which mature in 13 years, have a face value per bond of $1,000, and are currently quoted at $1,250 each. The bonds have a coupon rate of 10 percent.

        - The target capital structure is 50% debt and 50% equity.

a) What is the Operating Cash Flow for each year of the project?

b) What is the after-tax salvage value at the end of this project?

Homework Answers

Answer #1

a) Depreciation = cost /useful life

     = 900000/3

          =300000

Net Income
Revenue 2,000,000
less:expense (1,500,000)
EBIT 500,000
Less:Interest on debt [1000*1000*.10] (100,000)
EBT 400,000
Less:tax [400000*.40] (160000)
Net income 240000

Operating cash flow = EBIT - Taxes+ depreciation

        = 500000- 160000+300000

          = 640000

**assuming fixed cost includes depreciation

b)After tax salvage : salvage [1-tax]

        60000[ 1-.40]

         36000

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 firm is deciding on a new project. Use the following information for the project evaluation...
A firm is deciding on a new project. Use the following information for the project evaluation and analysis:         - The initial costs are $450,000 for fixed assets. The fixed assets will be depreciated straight line to a zero book value over the 3-year life of the project. The fixed assets have an estimated salvage value of $30,000 at the end of the project.         - The project also requires an additional $100,000 for net working capital to start the...
6. A firm is deciding on a new project. Use the following information for the project...
6. A firm is deciding on a new project. Use the following information for the project evaluation and analysis: - The initial costs are $450,000 for fixed assets. The fixed assets will be depreciated straight line to a zero book value over the 3-year life of the project. The fixed assets have an estimated salvage value of $30,000 at the end of the project. - The project also requires an additional $100,000 for net working capital to start the project....
 A firm is deciding on a new project. -initial costs $450,000 for fixed assets, will depreciate...
 A firm is deciding on a new project. -initial costs $450,000 for fixed assets, will depreciate straight line to zero over 3 year project life -fixed assets have estimated salvage value of $30,000 at the end of project -project requires an additional $100,000 for net working capital to start the project  -net working capital will be recouped at the end of 3 years -annual sales of $1,000,000 (1,000 units at $1,000) and total costs of $550,000/year -tax rate is 40%...
Anna is reviewing a new 5-year project with expected sales of 3,400 units, give or take...
Anna is reviewing a new 5-year project with expected sales of 3,400 units, give or take 8 percent. The expected variable cost per unit is $22 and the expected fixed costs are $47,500. Cost estimates are considered accurate within a plus or minus 2 percent range. The depreciation expense is $33,000. The sale price is estimated at $45 a unit, give or take 3 percent. The project initially requires $165,000 of fixed assets and $42,000 of net working capital. At...
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%...
A 5-yr project has an initial requirement of $100,415 for new equipment and $8,944 for net...
A 5-yr project has an initial requirement of $100,415 for new equipment and $8,944 for net working capital. The fixed assets will be depreciated to a zero book value over 5 years and have an estimated salvage value of $23,294. All of the net working capital will be recouped at the end of the project. The annual operating cash flow is $69,509. The cost of capital is 8% and the tax rate is 29%. What is the net present value...
Delia Landscaping is considering a new 4-year project. The necessary fixed assets will cost $189,000 and...
Delia Landscaping is considering a new 4-year project. The necessary fixed assets will cost $189,000 and be depreciated on a 3-year MACRS and have no salvage value. The MACRS percentages each year are 33.33 percent, 44.45 percent, 14.81 percent, and 7.41 percent, respectively. The project will have annual sales of $126,000, variable costs of $33,700, and fixed costs of $12,700. The project will also require net working capital of $3,300 that will be returned at the end of the project....
Delia Landscaping is considering a new 4-year project. The necessary fixed assets will cost $159,000 and...
Delia Landscaping is considering a new 4-year project. The necessary fixed assets will cost $159,000 and be depreciated on a 3-year MACRS and have no salvage value. The MACRS percentages each year are 33.33 percent, 44.45 percent, 14.81 percent, and 7.41 percent, respectively. The project will have annual sales of $96,000, variable costs of $27,350, and fixed costs of $11,950. The project will also require net working capital of $2,550 that will be returned at the end of the project....
Delia Landscaping is considering a new 4-year project. The necessary fixed assets will cost $197,000 and...
Delia Landscaping is considering a new 4-year project. The necessary fixed assets will cost $197,000 and be depreciated on a 3-year MACRS and have no salvage value. The MACRS percentages each year are 33.33 percent, 44.45 percent, 14.81 percent, and 7.41 percent, respectively. The project will have annual sales of $134,000, variable costs of $36,100, and fixed costs of $12,900. The project will also require net working capital of $3,500 that will be returned at the end of the project....
Winston Hardware is analyzing a proposed project that requires an initial investment of $39,900 for fixed...
Winston Hardware is analyzing a proposed project that requires an initial investment of $39,900 for fixed assets and $9,900 for net working capital. The project is expected to produce operating cash flows of $11,400 a year for 4 years. The net working capital can be recouped at the end of the project. The fixed assets have an estimated aftertax salvage value of $16,900. Should this project be accepted if the required rate of return is 13.9 percent? Why or why...