Question

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 to cost $210,000. Installation costs will be an additional $50,000 and shipping costs will be $7,000. This equipment will be depreciated as a 7-year MACRS asset. Actual estimated salvage at the end of 20 years is $0. The project will require net working capital of $65,000 initially (year 0), an additional $40,000 at the end of year 1, and an additional $40,000 at the end of year 2. The project is expected to generate increased EBIT (operating income) for the firm of $120,000 during year 1. Annual EBIT is expected to grow at a rate of 8 percent per year until the project terminates at the end of year 20. The marginal tax rate is 40 percent. Round your answer to the nearest dollar.

Compute the annual net cash flow from the project in year 20.

$  

Answer 1

The project cash flows of year 3 - 18 has been hidden to provide for answer in image.