Question

In: Finance

Fluor Enterprise is considering a 3-year project with an initial cost of $336,000. The project will...

Fluor Enterprise is considering a 3-year project with an initial cost of $336,000. The project will not directly produce any sales but will reduce operating costs by $150,000 a year. The equipment is classified as MACRS 7-year property. The MACRS table values are .1429, .2449, .1749, .1249, .0893, .0892, .0893, and .0446 for Years 1 to 8, respectively. At the end of the project, the equipment will be sold for an estimated $151,000. The tax rate is 25 percent and the required return is 12 percent. An extra $22,000 of inventory will be required for the life of the project. What is the total cash flow for Year 3? $307,512.63 $299,174.80 $290,413.64 $313,416.76 $382,266.33

Solutions

Expert Solution

Time line 0 1 2 3
Cost of new machine -336000
Initial working capital -22000
=Initial Investment outlay -358000
7 years MACR rate 14.29% 24.49% 17.49% 43.73%
Savings 150000 150000 150000
-Depreciation =Cost of machine*MACR% -48014.4 -82286.4 -58766.4 146932.8 =Salvage Value
=Pretax cash flows 101985.6 67713.6 91233.6
-taxes =(Pretax cash flows)*(1-tax) 76489.2 50785.2 68425.2
+Depreciation 48014.4 82286.4 58766.4
=after tax operating cash flow 124503.6 133071.6 127191.6
reversal of working capital 22000
+Proceeds from sale of equipment after tax =selling price* ( 1 -tax rate) 113250
+Tax shield on salvage book value =Salvage value * tax rate 36733.2
=Terminal year after tax cash flows 171983.2
Total Cash flow for the period 299174.8

jeff jeffy answered 1 year ago
Next > < Previous

Related Solutions

Fluor Enterprise is considering a 3-year project with an initial cost of $336,000. The project will...
Fluor Enterprise is considering a 3-year project with an initial cost of $336,000. The project will not directly produce any sales but will reduce operating costs by $150,000 a year. The equipment is classified as MACRS 7-year property. The MACRS table values are .1429, .2449, .1749, .1249, .0893, .0892, .0893, and .0446 for Years 1 to 8, respectively. At the end of the project, the equipment will be sold for an estimated $151,000. The tax rate is 25 percent and...
Aramark is considering a 3-year project with an initial cost of $570,000. The project will not...
Aramark is considering a 3-year project with an initial cost of $570,000. The project will not directly produce any sales but will reduce operating costs by $147,000 a year. The equipment is classified as MACRS 7-year property. The MACRS table values are .1429, .2449, .1749, .1249, .0893, .0892, .0893, and .0446 for Years 1 to 8, respectively. At the end of the project, the equipment will be sold for an estimated $295,000. The tax rate is 25 percent and the...
Thornley Machines is considering a 3-year project with an initial cost of $618,000. The project will...
Thornley Machines is considering a 3-year project with an initial cost of $618,000. The project will not directly produce any sales but will reduce operating costs by $265,000 a year. The equipment is depreciated straight-line to a zero book value over the life of the project. At the end of the project the equipment will be sold for an estimated $60,000. The tax rate is 34%. The project will require $23,000 in extra inventory for spare parts and accessories. Should...
Fortune Company is considering a 3-year project with an initial cost of $594,000. The project will...
Fortune Company is considering a 3-year project with an initial cost of $594,000. The project will not directly produce any sales but will reduce operating costs by $153,000 a year. The equipment is classified as MACRS 7-year property. The MACRS table values are .1429, .2449, .1749, .1249, .0893, .0892, .0893, and .0446 for Years 1 to 8, respectively. At the end of the project, the equipment will be sold for an estimated $288,000. The tax rate is 25 percent and...
Domino Corporation is considering a 3-year project with an initial cost of $470,000. The project will...
Domino Corporation is considering a 3-year project with an initial cost of $470,000. The project will not directly produce any sales but will reduce operating costs by $143,000 a year. The equipment is classified as MACRS 7-year property. The MACRS table values are .1429, .2449, .1749, .1249, .0893, .0892, .0893, and .0446 for Years 1 to 8, respectively. At the end of the project, the equipment will be sold for an estimated $223,000. The tax rate is 25 percent and...
Maria Bakery is considering a 3-year project with an initial cost of $93,000. The project will...
Maria Bakery is considering a 3-year project with an initial cost of $93,000. The project will not directly produce any sales but will reduce operating costs by $31,000 a year. The equipment is classified as MACRS 7-year property. The MACRS table values are .1429, .2449, .1749, .1249, .0893, .0892, .0893, and .0446 for Years 1 to 8, respectively. At the end of the project, the equipment will be sold for an estimated $43,270. The tax rate is 34 percent and...
The Boring Corporation is considering a 3-year project with an initial cost of $1,020,000. The project...
The Boring Corporation is considering a 3-year project with an initial cost of $1,020,000. The project will not directly produce any sales but will reduce operating costs by $640,000 a year. The equipment is depreciated straight-line to a zero book value over the life of the project. At the end of the project the equipment will be sold for an estimated $156,000. The tax rate is 34 percent. The project will require $28,000 in extra inventory for spare parts and...
A company is considering a 3-year project that requires an initial installed equipment cost of $9,000....
A company is considering a 3-year project that requires an initial installed equipment cost of $9,000. The project engineer has estimated that the operating cash flows will be $4,000 in year 1, $6,000 in year 2, and $8,000 in year 3. The new machine will also require a parts inventory of $2,000 at the beginning of the project (assume this inventory can be sold for cost at the end of the project). It is also estimated that the equipment can...
A company is considering a 3-year project that requires an initial installed equipment cost of $10,000....
A company is considering a 3-year project that requires an initial installed equipment cost of $10,000. The project engineer has estimated that the operating cash flows will be $5,000 in year 1, $6,000 in year 2, and $9,000 in year 3. The new machine will also require a parts inventory of $1,000 at the beginning of the project (assume this inventory can be sold for cost at the end of the project). It is also estimated that the equipment can...
A company is considering a 3-year project that requires an initial installed equipment cost of $15,000....
A company is considering a 3-year project that requires an initial installed equipment cost of $15,000. The project engineer has estimated that the operating cash flows will be $5,000 in year 1, $7,000 in year 2, and $9,000 in year 3. The new machine will also require a parts inventory of $3,000 at the beginning of the project (assume this inventory can be sold for cost at the end of the project). It is also estimated that the equipment can...
ADVERTISEMENT
Subjects
ADVERTISEMENT
Latest Questions
ADVERTISEMENT