Question

In: Finance

Down Under Boomerang, Inc., is considering a new 3-yearexpansion 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 $2.34 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 $1,740,000 in annual sales, with costs of $650,000. The tax rate is 21 percent and the required return is 11 percent. What is the project’s NPV? (Do not round intermediate calculations and enter your answer in dollars, not millions of dollars, rounded to 2 decimal places, e.g., 1,234,567.89.)

Solutions

Expert Solution

Depriciation = 2,340,000 /3 = 810,000

Cash Flow = (Sales - costs - Depriciation - taxes) + Depriciation

Annual Cash Flow = (1,740,000 - 650,000 - 810,000 - 21% * (1,740,000 - 650,000 - 810,000)) + 810,000

= 1,031,200

Present Value of Cash Inflow = Annual Cash Flow * PVAF (11%, 3 years)

= 1,031,200 * 2.44371471543

= 2,519,958.61

NPV = 2,519,958.61 - 2,340,000 = 179,958.61


Related Solutions

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 $2.31 million. The fixed asset falls into the 3-year MACRS class (MACRS schedule). The project is estimated to generate $1,785,000 in annual sales, with costs of $680,000. The project requires an initial investment in net working capital of $400,000, and the fixed asset will have a market value of $405,000 at the end of the project. a. If the tax rate...
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 $1.296 million. The fixed asset falls into the 3-year MACRS class (MACRS Table) and will have a market value of $100,800 after 3 years. The project requires an initial investment in net working capital of $144,000. The project is estimated to generate $1,152,000 in annual sales, with costs of $460,800. The tax rate is 31 percent and the required return on...
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 $2.29 million. The fixed asset will be depreciated straight-line to zero over its 3-year tax life. The project is estimated to generate $1,810,000 in annual sales, with costs of $720,000. The project requires an initial investment in net working capital of $450,000, and the fixed asset will have a market value of $480,000 at the end of the project. a. If...
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 $2.31 million. The fixed asset falls into the 3-year MACRS class (MACRS schedule). The project is estimated to generate $1,725,000 in annual sales, with costs of $632,000. The project requires an initial investment in net working capital of $280,000, and the fixed asset will have a market value of $225,000 at the end of the project.    a. If the tax...
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. The project is estimated to generate $1,760,000 in annual sales, with costs of $670,000. The project requires an initial investment in net working capital of $350,000, and the fixed asset will have a market value of $330,000 at the end of the project. a. If...
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 $2.37 million. The fixed asset qualifies for 100 percent bonus depreciation. The project is estimated to generate $1,780,000 in annual sales, with costs of $676,000. The project requires an initial investment in net working capital of $390,000, and the fixed asset will have a market value of $390,000 at the end of the project.    a. If the tax rate 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 $2.29 million. The fixed asset falls into the 3-year MACRS class (MACRS schedule). 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...
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 $2.35 million. The fixed asset will be depreciated straight-line to zero over its 3-year tax life. The project is estimated to generate $1,745,000 in annual sales, with costs of $655,000. The project requires an initial investment in net working capital of $320,000, and the fixed asset will have a market value of $285,000 at the end of the project. a. If...
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 $2.31 million. The fixed asset qualifies for 100 percent bonus depreciation. The project is estimated to generate $1,785,000 in annual sales, with costs of $680,000. The project requires an initial investment in net working capital of $400,000, and the fixed asset will have a market value of $405,000 at the end of the project.    a. If the tax rate 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 $2.3 million. The fixed asset qualifies for 100 percent bonus depreciation. The project is estimated to generate $1,720,000 in annual sales, with costs of $628,000. The project requires an initial investment in net working capital of $270,000, and the fixed asset will have a market value of $210,000 at the end of the project. a. If the tax rate is 22...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT