Maria Corporation Limited (MCL) is interested to invest in a project. The initial cost of the...

Maria Corporation Limited (MCL) is interested to invest in a project. The initial cost of the project is Rs. 11.5 million with the salvage value of Rs. 2 million. The project will generate generates revenue of Rs 15 million per year with variable cost of Rs. 6 million and other expenses of Rs. 4 million. The revenue and cost/expense will expected to increase by 5% per annum for first 3 years and 7.5% for last 2 years. MCL’s cost of capital is 12%. The depreciation of the project is to be calculated at 33.33%, 44.45%, 14.81% and 7.41% respectively. The working capital changes as to percentage of revenue is 25%. The tax rate for the MCL is 35% per annum.

Required:

a) Calculate the operating cash-flows of the project till year 5.

b) Evaluate the project via all capital budgeting techniques.

Solutions

Expert Solution

A) statement for 5 year

B) evaluation of project

so present value of annual cash flow is 16.84 million

Add present value of salvage. Value =. 1.13 millon

Less : intial investment. ( 11.5) million

Net present value = 6.47 million

So project has positive npv go for this.

jeff jeffy answered 1 year ago

Next > < Previous

Related Solutions

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...

You want to invest in a project in Winterland. The project has an initial cost of...

You want to invest in a project in Winterland. The project has an initial cost of WM1,040,000 and is expected to produce cash inflows of WM446,000 a year for three years. The project will be worthless after three years. The expected inflation rate in Winterland is 3.7 percent while it is 2.6 percent in the U.S. The applicable interest rate in Winterland is 6.25 percent. The current spot rate is WM1 = US$.87. What is the net present value of...

You want to invest in a project in Greenland. The project has an initial cost of...

You want to invest in a project in Greenland. The project has an initial cost of G$776,000 and is expected to produce cash inflows of G$397,000 a year for three years. The project will be worthless after three years. The expected inflation rate in Greenland is 4.2 percent while it is 1.2 percent in the U.S. The applicable interest rate in Greenland is 5.87 percent. The current spot rate is G$1 = US$.12. What is the net present value of...

Husky Corporation is considering an investment project in Canada. The project has an initial cost of...

Husky Corporation is considering an investment project in Canada. The project has an initial cost of CAD602,000 and is expected to produce cash inflows of CAD220,000 a year for four years. The project will be worthless after four years. The risk-free rate in the United States is 2 percent and the risk-free rate in Canada is 2.4 percent. The current spot rate is CAD1 = $.742. Husky's required return on dollar investments of this type is 12 percent. What is...

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...

Corporation has a project with the initial cost of $150. It will generate the cash flows...

Corporation has a project with the initial cost of $150. It will generate the cash flows of $50, $100, and $150 in years 1, 2 and 3, respectively, which is the internal rate of return (IRR) of project?

Your corporation is interested in acquiring XYZ Limited. Currently, it is expected that XYZ Limited will...

Your corporation is interested in acquiring XYZ Limited. Currently, it is expected that XYZ Limited will generate $1,000,000 of free cash flows at the end of each year, in perpetuity. Your corporation believes that it will be able to manage XYZ Limited more efficiently. In particular, XYZ Limited, under the management of your company, will be able to generate $1.000.000 of free cash flows at the end of year one, and the amount will grow by 4% per year thereafter,...

Aunt Martha plans to invest in a project in Singapore. The project requires an initial investment...

Aunt Martha plans to invest in a project in Singapore. The project requires an initial investment of SGD500,000 and is expected to produce cash inflows of SGD169,000 a year for four years. The project will be worthless after four years. The expected inflation rate in Singapore is 2.1 percent while it is 1.4 percent in the U.S. The applicable interest rate in Singapore is 3 percent. The current spot rate is SGD1 = US$.75. What is the net present value...

Tinto Company is planning to invest in a project at a cost of $135,000. This project...

Tinto Company is planning to invest in a project at a cost of $135,000. This project has the following expected cash flows over its three-year life: Year 1, $45,000; Year 2, $52,000; and Year 3, $78,000. Management requires a 10% rate of return on its investments. Compute the net present value of this investment. Use PV tables that are in a separate file or see Appendix B of your textbook. Year Net Cash Flows Present Value of 1 at 10%...

Gandul Limited has the option to invest in Project XXX. The following information is available on...

Gandul Limited has the option to invest in Project XXX. The following information is available on the project: Project XXX Investment R280 000 Scrap value Nil Expected life 5 years Cost of capital 12% Expected after tax profits and cash flows Profits Cash flows End of: Rand Rand Year 1 23 000 79 000 Year 2 26 000 82 000 Year 3 40 000 96 000 Year 4 43 000 99 000 Year 5 14 000 70 000 Required: 2.1...

Subjects