You are evaluating a capital project with a Net Investment of $400,000, which includes an increase in net working capital of $16,000. The project has a life of 12 years with an expected salvage value of $3,000. The project will be depreciated via simplified straight-line depreciation. Revenues are expected to increase by $90,000 per year and operating expenses by $8,000 per year. The firm's marginal tax rate is 40 percent and the cost of capital for this project is 15%. What is the net present value of this project? Round to the nearest penny. Do not include a dollar sign.
Annual Operating Cf: | |||||
Annual revenues | 90000 | ||||
Less: Cost | 8000 | ||||
Less: Depreciation (400000-3000)/12 | 33083 | ||||
Before tax Income | 48917 | ||||
Less: Tax @ 40% | 19566.8 | ||||
After tax income | 29350.2 | ||||
Add: Depreciation | 33083 | ||||
Annual Cashflows | 62433.2 | ||||
Multiply: Annuity PVF at 15% for 12yrs | 5.84737 | ||||
Present value of Inflows | 365070 | ||||
Present value of salvage (3000*0.122894) | 368.682 | ||||
Present value of WC release (16000*0.122894) | 1966.304 | ||||
Total Inflows | 367405 | ||||
Less: Initial investment | -400000 | ||||
Less: Investment in WC | -16000 | ||||
Net present value | -48595 | ||||
Get Answers For Free
Most questions answered within 1 hours.