Question

Quad Enterprises is considering a new three-year expansion project that requires an initial fixed asset investment of $2.27 million. The fixed asset qualifies for 100 percent bonus depreciation in the first year. The project is estimated to generate $1,800,000 in annual sales, with costs of $692,000. The project requires an initial investment in net working capital of $430,000, and the fixed asset will have a market value of $450,000 at the end of the project. a. If the tax rate is 23 percent, what is the project’s Year 0 net cash flow? Year 1? Year 2? Year 3? (A negative answer should be indicated by a minus sign. Do not round intermediate calculations and enter your answers in dollars, not millions of dollars, e.g., 1,234,567.) b. If the required return is 10 percent, what is the project's NPV? (Do not round intermediate calculations and enter your answers in dollars, not millions of dollars, rounded to two decimal places, e.g., 1,234,567.89.)

Answer #1

Annual net income aftere tax: | ||||||

Annual revenue | 1800000 | |||||

less: Cost | 692000 | |||||

Before tax income | 1108000 | |||||

Less: tax @ 23% | 254840 | |||||

After tax income | 853160 | |||||

Cashflows | YEar0 | YEar1 | YEar2 | YEar3 | ||

Initial investment | -2270000 | |||||

Investment of WC | -430000 | |||||

Net Income | 853160 | 853160 | 853160 | |||

Tax shield on dep (2270000*23%) | 522100 | |||||

After tax salvage (450000-23%) | 346500 | |||||

Release of WC | 430000 | |||||

Net cashflows | -2700000 | 1375260 | 853160 | 1629660 | ||

PVf at 10% | 1 | 0.909091 | 0.826446 | 0.751315 | ||

Present value of cashflows | -2700000 | 1250236 | 705090.9 | 1224388 | ||

NPV | 479715 |

Quad Enterprises is considering a new three-year expansion
project that requires an initial fixed asset investment of $2.27
million. The fixed asset qualifies for 100 percent bonus
depreciation in the first year. The project is estimated to
generate $1,800,000 in annual sales, with costs of $692,000. The
project requires an initial investment in net working capital of
$430,000, and the fixed asset will have a market value of $450,000
at the end of the project.
a. If the tax rate...

Quad Enterprises is considering a new three-year expansion
project that requires an initial fixed asset investment of $2.41
million. The fixed asset qualifies for 100 percent bonus
depreciation in the first year. The project is estimated to
generate $1,775,000 in annual sales, with costs of $672,000. The
project requires an initial investment in net working capital of
$380,000, and the fixed asset will have a market value of $375,000
at the end of the project.
a.
If the tax...

Quad Enterprises is considering a new three-year expansion project
that requires an initial fixed asset investment of $2.29 million.
The fixed asset qualifies for 100 percent bonus depreciation in the
first year. The project is estimated to generate $1,790,000 in
annual sales, with costs of $684,000. 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. If the tax...

9,
Quad Enterprises is considering a new three-year expansion
project that requires an initial fixed asset investment of $2.32
million. The fixed asset qualifies for 100 percent bonus
depreciation in the first year. The project is estimated to
generate $1.735 million in annual sales, with costs of $650,000.
The project requires an initial investment in net working capital
of $250,000, and the fixed asset will have a market value of
$180,000 at the end of the project. The tax rate...

Quad Enterprises is considering a new three-year expansion
project that requires an initial fixed asset investment of $2.32
million. The fixed asset falls into the three-year MACRS class
(MACRS schedule). The project is estimated to generate $1.735
million in annual sales, with costs of $650,000. The project
requires an initial investment in net working capital of $250,000,
and the fixed asset will have a market value of $180,000 at the end
of the project. The tax rate is 21 percent....

Quad Enterprises is considering a new three-year expansion
project that requires an initial fixed asset investment of $2.38
million. The fixed asset qualifies for 100 percent bonus
depreciation in the first year. The project is estimated to
generate $1,805,000 in annual sales, with costs of $696,000. The
project requires an initial investment in net working capital of
$440,000, and the fixed asset will have a market value of $465,000
at the end of the project.
a.
If the tax...

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, after which time it will be
worthless. The project is estimated to generate $1,715,000 in
annual sales, with costs of $625,000. The tax rate is 21 percent
and the required return on the project is 10 percent. What is the
project’s NPV? (Do not round intermediate
calculations....

Quad Enterprises is considering a new three-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 three-year tax life. The project is estimated to generate
$2,180,000 in annual sales, with costs of $875,000. The project
requires an initial investment in net working capital of $400,000,
and the fixed asset will have a market value of $260,000 at the end
of the project. If the tax rate...

Quad Enterprises is
considering a new three-year expansion project that requires an
initial fixed asset investment of $2.37 million. The fixed asset
will be depreciated straight-line to zero over its three-year tax
life. The project is estimated to generate $1,765,000 in annual
sales, with costs of $675,000. The project requires an initial
investment in net working capital of $360,000, and the fixed asset
will have a market value of $345,000 at the end of the project.
a.
If
the tax...

Quad Enterprises is considering a new three-year expansion
project that requires an initial fixed asset investment of $2.49
million. The fixed asset will be depreciated straight-line to zero
over its three-year tax life. The project is estimated to generate
$2,010,000 in annual sales, with costs of $705,000. The project
requires an initial investment in net working capital of $230,000,
and the fixed asset will have a market value of $295,000 at the end
of the project. If the tax rate...

ADVERTISEMENT

Get Answers For Free

Most questions answered within 1 hours.

ADVERTISEMENT

asked 1 minute ago

asked 15 minutes ago

asked 15 minutes ago

asked 27 minutes ago

asked 30 minutes ago

asked 39 minutes ago

asked 54 minutes ago

asked 1 hour ago

asked 1 hour ago

asked 1 hour ago

asked 1 hour ago

asked 1 hour ago