Question

In: Finance

GreenBike considering expanding its bike share factory expansion. The expansion will require new equipment costing $800,000...

GreenBike considering expanding its bike share factory expansion. The expansion will require new equipment costing $800,000 that would be depreciated on a straight-line basis to a zero balance over the 5-year life of the project. The estimated salvage value of the equipment is $150,000. The project requires $60,000 initially for net working capital, all of which will be recouped at the end of the project. The projected operating cash flow is $250,000 a year. What is the net present value of this project if the relevant discount rate is 16% and the tax rate is 28%?

Solutions

Expert Solution

Net present value of this project is $ 38,560.40

Present value of operating cash flow $    2,50,000.00 * 3.274294 = $    8,18,573.41
Present value of release of working capital $       60,000.00 * 0.476113 = $       28,566.78
Present value of after tax salvage value $    1,08,000.00 * 0.476113 $       51,420.21
Total Present value of cash inflow (a) $    8,98,560.40
Plant and equipment cost $    8,00,000.00
Working Capital cost $       60,000.00
Present value of cash outflow (b) $    8,60,000.00
Net Present Value (NPV)   (a) - (b) $       38,560.40
Working;
Present value of annuity of 1 = (1-(1+i)^-n)/i Where,
= (1-(1+0.16)^-5)/0.16 i = 16%
= 3.274293654 n = 5
Present Value of 1 = (1+i)^-n Where,
= (1+0.16)^-5 i = 16%
= 0.476113015 n = 5
After tax salvage value = Before tax sale *(1- Tax rate)
= 150000*(1-0.28)
= $ 1,08,000.00

jeff jeffy answered 3 months ago
Next > < Previous

Related Solutions

Serenity by Jan is considering expanding its operations. The expansion will require new equipment costing​ $750,000...
Serenity by Jan is considering expanding its operations. The expansion will require new equipment costing​ $750,000 that would be depreciation straightlin to zero over a 4 year life. The estimated​ after-tax proceeds on the sale this equipment is​ $124,000. The project requires an investment in net working capital of​ $40,000. The projected annaul operating cash flow is​ $230,000. Serenity by​ Jan's tax rate is​ 34%.   What are the annual cash flows for this​ project? Year​ 0: Year​ 1: Year​ 2:...
Lakeside Winery is considering expanding its winemaking operations. The expansion will require new equipment costing $643,000...
Lakeside Winery is considering expanding its winemaking operations. The expansion will require new equipment costing $643,000 that would be depreciated on a straight-line basis to zero over the 4-year life of the project. The equipment will have a market value of $168,000 at the end of the project. The project requires $38,000 initially for net working capital, which will be recovered at the end of the project. The operating cash flow will be $197,400 a year. What is the net...
Lakeside Winery is considering expanding its winemaking operations. The expansion will require new equipment costing $665,000...
Lakeside Winery is considering expanding its winemaking operations. The expansion will require new equipment costing $665,000 that would be depreciated on a straight-line basis to zero over the 6-year life of the project. The equipment will have a market value of $176,000 at the end of the project. The project requires $46,000 initially for net working capital, which will be recovered at the end of the project. The operating cash flow will be $151,600 a year. What is the net...
Lakeside Winery is considering expanding its winemaking operations. The expansion will require new equipment costing $651,000
Lakeside Winery is considering expanding its winemaking operations. The expansion will require new equipment costing $651,000 that would be depreciated on a straight-line basis to zero over the 5-year life of the project. The equipment will have a market value of $169,000 at the end of the project. The project requires $39,000 initially for net working capital, which will be recovered at the end of the project. The operating cash flow $165,300 a year. What is the net present value...
Lakeside Winery is considering expanding its winemaking operations. The expansion will require new equipment costing $673,000...
Lakeside Winery is considering expanding its winemaking operations. The expansion will require new equipment costing $673,000 that would be depreciated on a straight-line basis to zero over the 4-year life of the project. The equipment will have a market value of $180,000 at the end of the project. The project requires $50,000 initially for net working capital, which will be recovered at the end of the project. The operating cash flow will be $215,900 a year. What is the net...
Lakeside Winery is considering expanding its winemaking operations. The expansion will require new equipment costing $665,000...
Lakeside Winery is considering expanding its winemaking operations. The expansion will require new equipment costing $665,000 that would be depreciated on a straight-line basis to zero over the 6-year life of the project. The equipment will have a market value of $176,000 at the end of the project. The project requires $46,000 initially for net working capital, which will be recovered at the end of the project. The operating cash flow will be $151,600 a year. What is the net...
Lakeside Winery is considering expanding its winemaking operations. The expansion will require new equipment costing $695,000...
Lakeside Winery is considering expanding its winemaking operations. The expansion will require new equipment costing $695,000 that would be depreciated on a straight-line basis to zero over the 6-year life of the project. The equipment will have a market value of $191,000 at the end of the project. The project requires $61,000 initially for net working capital, which will be recovered at the end of the project. The operating cash flow will be $164,600 a year. What is the net...
Lakeside Winery is considering expanding its winemaking operations. The expansion will require new equipment costing $687,000...
Lakeside Winery is considering expanding its winemaking operations. The expansion will require new equipment costing $687,000 that would be depreciated on a straight-line basis to zero over the 5-year life of the project. The equipment will have a market value of $187,000 at the end of the project. The project requires $57,000 initially for net working capital, which will be recovered at the end of the project. The operating cash flow will be $176,600 a year. What is the net...
considering a new project will require $800,000 for new fixed assets. There is a total of...
considering a new project will require $800,000 for new fixed assets. There is a total of $6,000 combined increase in inventories and account receivables and $2,000 increase in account payables. The project has a 6-year life. The fixed assets will be depreciated using 5-year MACRS to a zero book value over the life of the project. At the end of the project, the fixed assets can be sold for 4 percent of their original cost. The net working capital returns...
Argyl Manufacturing is evaluating the possibility of expanding its operations. This expansion will require the purchase...
Argyl Manufacturing is evaluating the possibility of expanding its operations. This expansion will require the purchase of land at a cost of $100,000. A new building will cost $110,000 and will be depreciated on a straight-line basis over 20 years to a salvage value of $0. Actual land salvage at the end of 20 years is expected to be $150,000. Actual building salvage at the end of 20 years is expected to be $140,000. Equipment for the facility is expected...
ADVERTISEMENT
Subjects
ADVERTISEMENT
Latest Questions
ADVERTISEMENT