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 $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. All of the net working capital will be recouped at the end of the 3 years.

        - The project is expected to generate annual sales of $1,000,000 (1,000 units at $1,000) and total costs of $550,000 per year

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

       - The required rate of return for this project is 20%

           

           

        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

c) What are the Cash Flows from Assets each year for this project?

       Year              0                      1                         2                         3

          

      OCF

                 

      ΔNWC

             

      NCS                                                                                                                 

      CFFA  

d) What is the NPV of this project?

Homework Answers

Answer #1

Statement showing Annual cash flow and NPV of project

Particulars 0 1 2 3 NPV
Purchase price of fixed asset -450000
Installation expense
WC required -100000
Annual sales 1000000 1000000 1000000
Total cost 550000 550000 550000
Depreciation 150000 150000 150000
PBT 300000 300000 300000
Tax @ 40% 120000 120000 120000
PAT 180000 180000 180000
Add: depreciation 150000 150000 150000
Annual cash flow 330000 330000 330000
Salvage vale
30000- 40%(30000)
18000
WC release 100000
Total cash flow -550000 330000 330000 448000
PVIF @ 20% 1.000 0.833 0.694 0.579
Present value -550000 275000.00 229166.67 259259.26 213425.93

a) 330000$

b)18000$

c)

Total cash flow -550000 330000 330000 448000

d ) 213425.93$

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
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%...
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...
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%...
Margarite's Enterprises is considering a new project. The project will require $325,000 for new fixed assets,...
Margarite's Enterprises is considering a new project. The project will require $325,000 for new fixed assets, $160,000 for additional inventory and $35,000 for additional accounts receivable. Short-term debt is expected to increase by $100,000 and long-term debt is expected to increase by $300,000. The project has a 5-year life. The fixed assets will be depreciated straight-line to a zero book value over the life of the project. At the end of the project, the fixed assets can be sold for...
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...
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...
Firm A’s new project needs $325,000 for new fixed assets (long term assets), $160,000 for additional...
Firm A’s new project needs $325,000 for new fixed assets (long term assets), $160,000 for additional inventory and $35,000 for additional accounts receivable. This is a five year project. Use straight line depreciation approach to calculate the depreciation expenses. By the end of the fifth year, the value of the fixed assets = 0. However, the market value of the assets = 25% of their original cost. At the end of the project, the net working capitals tend to return...
A project has an initial investment in equipment of​ $310,000 and in net working capital of​...
A project has an initial investment in equipment of​ $310,000 and in net working capital of​ $62,000. The equipment will be depreciated over the​ 3-year life of the project to a salvage value of​ $155,000. All of the net working capital will be recouped at the end of the project. The annual operating cash flow is​ $345,000 and the discount rate is 25 percent. What is the​ project's net present value if the tax rate is 34​ percent? A. ​$380,800.00...
A project has an initial requirement of $59390 for equipment. The equipment will be depreciated to...
A project has an initial requirement of $59390 for equipment. The equipment will be depreciated to a zero book value over the 5-year life of the project. The investment in net working capital will be $10586. All of the net working capital will be recouped at the end of the 5 years. The equipment will have an estimated salvage value of $13947. The annual operating cash flow is $50031. The cost of capital is 5 percent. What is the project’s...