Real Madrid stadium requires seats for home and away end. The seating project results in $1.2...

Real Madrid stadium requires seats for home and away end. The seating project results in $1.2 MM/yr of annual savings. The seating project requires a fixed capital investment of $3.5 MM. The working capital investment is taken as 15/85 of the fixed capital investment. The annual operating cost of the stadium seating is $0.5 MM/yr. Straight-line depreciation is calculated over 10 years (no salvage value). The corporate income tax rate for the project is 35%. Assuming a discount rate of 15%.. Assume that the FCI and WCI are expended immediately at the outset of the project.

a. Determine the NPV after 10 years, the Discounted Cash Flow Payback Period and the Discounted Cash Flow Return on Investment

Solutions

Expert Solution

Year	0	1	2	3	4	5	6	7	8	9	10
Capital Investment	-3500000
Working capital	-617647.0588

Annual Saving		1200000	1200000	1200000	1200000	1200000	1200000	1200000	1200000	1200000	1200000
Cost		-500000	-500000	-500000	-500000	-500000	-500000	-500000	-500000	-500000	-500000

cash Flow		700000	700000	700000	700000	700000	700000	700000	700000	700000	700000
Depreciation		-350000	-350000	-350000	-350000	-350000	-350000	-350000	-350000	-350000	-350000

Cash flow from opeartion		350000	350000	350000	350000	350000	350000	350000	350000	350000	350000
Tax		-122500	-122500	-122500	-122500	-122500	-122500	-122500	-122500	-122500	-122500

Cash flow after tax		227500	227500	227500	227500	227500	227500	227500	227500	227500	227500
Add Depreciation		350000	350000	350000	350000	350000	350000	350000	350000	350000	350000
return of woking capital											617647.0588
Net cash flow	-$41,17,647.06	$5,77,500.00	$5,77,500.00	$5,77,500.00	$5,77,500.00	$5,77,500.00	$5,77,500.00	$5,77,500.00	$5,77,500.00	$5,77,500.00	$11,95,147.06

Discount rate	15%
Discounted Cash flow	-$41,17,647.06	$5,02,173.91	$4,36,672.97	$3,79,715.62	$3,30,187.50	$2,87,119.56	$2,49,669.19	$2,17,103.64	$1,88,785.77	$1,64,161.54	$2,95,422.07
NPV	-$10,66,635.27
Discounted Cash Flow Return on Investment	8%
Discounted Payback	more than 10 years

jeff jeffy answered 3 hours ago

Next > < Previous

Related Solutions

In Python There are three seating categories at a stadium. Class A seats cost $20, Class...

In Python There are three seating categories at a stadium. Class A seats cost $20, Class B seats cost $15, and Class C seats cost $10. Write a program that asks how many tickets for each class of seats were sold, then display the amount of income generated from ticket sales. \ your program MUST contain a main function, a calcIncome function, and a showIncome function. Your main function should get the number of seats sold for each category. The...

n Python There are three seating categories at a stadium. Class A seats cost $20, Class...

n Python There are three seating categories at a stadium. Class A seats cost $20, Class B seats cost $15, and Class C seats cost $10. Write a program that asks how many tickets for each class of seats were sold, then display the amount of income generated from ticket sales. \ your program MUST contain a main function, a calcIncome function, and a showIncome function. Your main function should get the number of seats sold for each category. The...

A project to produce rocker seats requires a $10 million investment. If the project is financed...

A project to produce rocker seats requires a $10 million investment. If the project is financed on an all equity basis, the after tax cash flows are $8 million for 10 years. The cost of unlevered equity for such a solar heater project is 12%. The firm intends to raise $5 million in debt financing that will be repaid in equal installments in 10 years. The interest rate on the debt is 8%. Is the project worthwhile? Use APV method.Tax...

A project requires an initial investment of $1.2 million. It expects to generate a perpetual cash...

A project requires an initial investment of $1.2 million. It expects to generate a perpetual cash flow. The first year cash flow is expected at $100,000. The cash flows are then expected to grow at 1.25% forever. If the cost of capital for this project is 11%, what is the project's NPV? Group of answer choices -$0.480 million $0.265 million $7,177 million -$0.174 million -$0.265 million $0.174 million

A project requires an initial investment of $1.2 million. It expects to generate a perpetual cash...

A project requires an initial investment of $1.2 million. It expects to generate a perpetual cash flow. The first year cash flow is expected at $100,000. The cash flows are then expected to grow at 1.25% forever. The appropriate cost of capital for this project is 11%. What is the project's IRR and should it be accepted based on the IRR rule? Group of answer choices IRR is 9.6%; project should not be accepted IRR is 9.6%; project should be...

A project requires a contractor to excavate 28,000 bank CY dry earth, haul it away to...

A project requires a contractor to excavate 28,000 bank CY dry earth, haul it away to a borrow area located 3 miles away. The contractor has 4 weeks to complete the work. The contractor doing the work has decided to mobilize scrapers with a capacity of 20 loose CY. Each Scraper has a typical cycle time of 20 minutes due to the rough terrain at the site. The contractor can purchase one scraper but will have to rent additional scrapers...

The “company” referred to below is Home Depot. This is requires real life data. Certain questions...

The “company” referred to below is Home Depot. This is requires real life data. Certain questions require computations, so please show your work. What are the current assets of the company? What are the current liabilities of the company? What is the current ratio of the company? How does this compare to the Industry Average? List one Contingent Liabilities, if any, that the company has mentioned in their annual report Describe what a contingent Liability is and when it is...

One investing firm is assessing an opportunity of a real estate investment. The project requires 4.5...

One investing firm is assessing an opportunity of a real estate investment. The project requires 4.5 million CAD at the beginning of the first year to start up the first complex and 1.6 million CAD at the beginning of the second year to start the second complex. Upon completion in two years, a hotel industry customer would purchase the whole project for 8.7 million CAD. If the average secure interest rate from a bank is 4%, determine the return rate...

Hubrey Home Inc. is considering a new three-year expansion project that requires an initial fixed asset...

Hubrey Home Inc. is considering a new three-year expansion project that requires an initial fixed asset investment of $3.7 million. The fixed asset falls into Class 10 for tax purposes (CCA rate of 30% per year), and at the end of the three years can be sold for a salvage value equal to its UCC. The project is estimated to generate $2,630,000 in annual sales, with costs of $832,000. If the tax rate is 35%, what is the OCF for...

Hubrey Home Inc. is considering a new three-year expansion project that requires an initial fixed asset...

Hubrey Home Inc. is considering a new three-year expansion project that requires an initial fixed asset investment of $3.2 million. The fixed asset falls into Class 10 for tax purposes (CCA rate of 30% per year), and at the end of the three years can be sold for a salvage value equal to its UCC. The project is estimated to generate $2,580,000 in annual sales, with costs of $817,000. If the tax rate is 35%, what is the OCF for...

Subjects