Question

Down Under Boomerang, Inc. is considering a new three-year expansion project that requires an initial fixed...

Down Under Boomerang, Inc. is considering a new three-year expansion project that requires an initial fixed asset investment of $1.65 million. The fixed asset will be depreciated straight=line to zero over its three-year tax life, after which it will be worthless. The project is estimated to generate $1.24 million in annual sales, with costs of $485,000. The tax rate is 35% and the required rate of return in 12%. What is the project's NPV?

*** I NEED SOME HELP WITH THE PRESENT VALUE OF FUTURE CASH FLOWS FORMULA. I CANNOT FIGURE IT OUT!! THANK YOU!

Homework Answers

Answer #1

Depreciation per year = $1,650,000 / 3 = $550,000

Tax shield of depreciation per year = $550,000 x 35% = $192,500

Operating profits net of tax (excluding depreciation) = (sales - costs) x (1 - tax rate) = ($1,240,000 - $485,000) x (1 - 0.35) = $490,750

Cash inflows per year = $490,750 + $192,500 = $683,250

NPV = (-)Initial investment + Cash inflows per year x PVIFA (12%, 3)

or, NPV = (-)$1,650,000 + $683,250 x 2.40183126819

or, NPV = (-)$8,948.78601 or $8,948.79

PVIFA is present value of interest factor annuity and is computed as follows -

, where r = required return = 0.12 , n = no. of years = 3

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
Down Under Boomerang, Inc., is considering a new three-year expansion project that requires an initial fixed...
Down Under Boomerang, Inc., is considering a new three-year expansion project that requires an initial fixed asset investment of $2.46 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 $2,000,000 in annual sales, with costs of $695,000. The tax rate is 35 percent and the required return is 16 percent. What is the project’s NPV? (Do not round intermediate calculations and...
Down Under Boomerang, Inc., is considering a new three-year expansion project that requires an initial fixed...
Down Under Boomerang, Inc., is considering a new three-year expansion project that requires an initial fixed asset investment of $2.58 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 $2,040,000 in annual sales, with costs of $735,000. The tax rate is 24 percent and the required return is 15 percent. What is the project’s NPV? (Do not round intermediate calculations and...
Down Under Boomerang, Inc., is considering a new three-year expansion project that requires an initial fixed...
Down Under Boomerang, Inc., is considering a new three-year expansion project that requires an initial fixed asset investment of $2.73 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 $2,090,000 in annual sales, with costs of $785,000. The tax rate is 21 percent and the required return is 13 percent. What is the project’s NPV? (Do not round intermediate calculations and...
Down Under Boomerang, Inc., is considering a new three-year expansion project that requires an initial fixed...
Down Under Boomerang, Inc., is considering a new three-year expansion project that requires an initial fixed asset investment of $2.91 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 $2,150,000 in annual sales, with costs of $845,000. The tax rate is 22 percent and the required return is 11 percent. What is the project’s NPV? (Do not round intermediate calculations and...
Down Under Boomerang, Inc., is considering a new 3-year expansion project that requires an initial fixed...
Down Under Boomerang, Inc., is considering a new 3-year expansion project that requires an initial fixed asset investment of $2.28 million. The fixed asset will be depreciated straight-line to zero over its 3-year tax life, after which it will be worthless. The project is estimated to generate $1,750,000 in annual sales, with costs of $660,000. The tax rate is 23 percent and the required return is 13 percent. What is the project’s NPV?
Down Under Boomerang, Inc., is considering a new three-year expansion project that requires an initial fixed...
Down Under Boomerang, Inc., is considering a new three-year expansion project that requires an initial fixed asset investment of $2.79 million. The fixed asset will be depreciated straight-line to zero over its three-year tax life. The project is estimated to generate $2,110,000 in annual sales, with costs of $805,000. The tax rate is 35 percent and the required return is 12 percent. The project requires an initial investment in net working capital of $330,000, and the fixed asset will have...
Down Under Boomerang, Inc., is considering a new 4-year expansion project that requires an initial fixed...
Down Under Boomerang, Inc., is considering a new 4-year expansion project that requires an initial fixed asset investment of $4,212,000. The fixed asset will be depreciated straight-line to zero over its 4-year tax life, after which time it will be worthless. The project is estimated to generate $3,744,000 in annual sales, with costs of $1,497,600. The tax rate is 34 percent and the required return is 17 percent, the NPV for this project is $
Down Under Boomerang, Inc., is considering a new 3-year expansion project that requires an initial fixed...
Down Under Boomerang, Inc., is considering a new 3-year expansion project that requires an initial fixed asset investment of $2.38 million. The fixed asset will be depreciated straight-line to zero over its 3-year tax life, after which it will be worthless. The project is estimated to generate $1,805,000 in annual sales, with costs of $715,000. The tax rate is 24 percent and the required return is 12 percent. What is the project’s NPV? (Do not round intermediate calculations and enter...
Down Under Boomerang, Inc., is considering a new three-year expansion project that requires an initial fixed...
Down Under Boomerang, Inc., is considering a new three-year expansion project that requires an initial fixed asset investment of $2.97 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 $2,170,000 in annual sales, with costs of $865,000. The project requires an initial investment in net working capital of $390,000, and the fixed asset will have a market value of $255,000 at...
16- Calculating Project NPV Down Under Boomerang, Inc., is considering a new three-year expansion project that...
16- Calculating Project NPV Down Under Boomerang, Inc., is considering a new three-year expansion project that requires an initial fixed asset investment of $2.7 million. The fixed asset will be depreciated straight-line to zero over its three-year tax life, after which it will be worthless. The project is estimated to generate $2,400,000 in annual sales, with costs of $960,000. The tax rate is 35 percent and the required return is 15 percent. What is the project’s NPV? (20 Points) Hint:...