Question

In: Finance

What is the NPV for a project with the following characteristics? Initial investment is $1,700,000 Initial...

What is the NPV for a project with the following characteristics? Initial investment is $1,700,000 Initial investment is depreciated to $0 over its 10 year life Project generates incremental after-tax cash flows (OCF) of $325,000 per year over the projects life Project requires a net working capital (NWC) investment today of $40,000, which is recovered at the end of the project Assets purchased with the initial investment are expected to have a salvage value of $62,000 at the end of the project The firm faces a 28% tax rate The firm requires an effective annual return of 12% on this investment

Expert Solution

Inital Investment = $ 1,700,000

Net Working Capital = $ 40,000

Total Cash Outflow = $ 1,740,000

Incremental Cash Inflow after Tax for year 1 to 10 = $3,25,000

Add ; Tax@ 28%($3,25000/72%)*28% = $1,26,389

Incremental Cash flow before tax = $4,51,389

Less; Depreciation ($1,700,000/10) = $1,70,000

Incremental Cash flow before tax but after depreciation = $ 2,81,389

Less; Tax@28% = $78,789

Incremental Cash flow after tax = $2,02,600

Add; Depreciation = $ 1,70,000

Incremental Cash flow after tax = $ 3,72,600

Calculation of Present value of Cash inflow

Particular Amount Pvfactor@12% Present value

A.Incremental cash inflow after tax = $ 3,72,600 5.650 $ 21,05,273

( pv factor for year 1 to 10 )

B.Net Working Capital = $ 40,000 0.322 $12,880

C.Salvage Value = $ 62,000 0.322 $19964

TOTAL Present Value of Cashflow ( A + B+C ) = $ 21,38,117

NPV = Present Value of Cashflow - Initial Outflow = $ 21,38,117 - $ 1,740,000 = $ 3,98,117

Please Do not Forget to Give it a like.

jeff jeffy answered 2 years ago

3. A project has the following characteristics: Initial investment is $1,700,000 Initial investment is depreciated to...

3. A project has the following characteristics: Initial investment is $1,700,000 Initial investment is depreciated to $0 over its 10 year life Project generates incremental after-tax cash flows (OCF) of $325,000 per year over the projects life Project requires a net working capital (NWC) investment today of $50,000, which is recovered at the end of the project Assets purchased with the initial investment are expected to have a salvage value of $74,000 at the end of the project The firm...

What is the IRR of a project with the following characteristics? Initial investment is $2,000,000 Initial...

What is the IRR of a project with the following characteristics? Initial investment is $2,000,000 Initial investment is depreciated to $0 book value via straight-line over its 12 year life Project is expected to generate incremental sales of 1,900,000 per year, and incremental expenses of 1,400,000 per year There are no NWC or salvage cash flows The firm faces a 28% tax rate

What is the NPV of project A? The project would require an initial investment in equipment...

What is the NPV of project A? The project would require an initial investment in equipment of 60,000 dollars and would last for either 3 years or 4 years (the date when the project ends will not be known until it happens and that will be when the equipment stops working in either 3 years from today or 4 years from today). Annual operating cash flows of 18,600 dollars per year are expected each year until the project ends in...

What is the NPV of a project that has an initial investment of $7,300, with end...

What is the NPV of a project that has an initial investment of $7,300, with end of year cash flows as follows: year 1: $1,500 year 2: $2,500 year 3: $3,000 year 4: $2,500 year 5: $1,500 The interest rate is 8%

What is the NPV of an investment with the following information: Initial investment at time t=0...

What is the NPV of an investment with the following information: Initial investment at time t=0 is $1,600,000 Life of project is 8 years Initial investment depreciated to $0 via straight-line over entire life NWC investment required = $0.00 Expected market salvage value of investment assets = $0.00 Starting 1-year from today, and remaining constant over project life: Incremental sales as a result of investment = $1,400,000 / year Incremental expenses as a result of investment = $1,000,000 / year...

1. Calculate the NPV of a project that has an initial investment of $700,000.00 at an...

1. Calculate the NPV of a project that has an initial investment of $700,000.00 at an IRR of 15% with inflows of $200,000.00 each year for the next five years. Will this project be acceptable or rejected and why? 2. A company wants to find what the Net Present Value of a project is: if the initial investment is $500,000.00 at an internal rate of return of 20% with potential inflows of $250,000.00; $200,000.00; $350,000.00; $200,000.00; $275,000.00 during the next five...

Calculate the rate of return for an investment with the following characteristics. Initial cost $20,000 Project...

Calculate the rate of return for an investment with the following characteristics. Initial cost $20,000 Project life 10 years Annual receipts $6000 Annual disbursements $3000

A company is consicering a project that will require an investment today of $1,700,000. It will...

A company is consicering a project that will require an investment today of $1,700,000. It will produce an after tax cash flow of $136,000 in year one, an amount that will grow at 4% per year forever. The required rate of return for this project is 11% A, What is the net present value for this project? should the prpject be done B, What will the next present value be if the after tax cash flow never grow (i.e. remain...

Merrill Corp. has the following information available about a potential capital investment: Initial Investment 1,700,000 Annual...

Merrill Corp. has the following information available about a potential capital investment: Initial Investment 1,700,000 Annual Net income 190,000 Expected Life 8 years Salvage Value 250,000 Merills Cost of Capital 10% Assume straight line depreciation method is used. Required: 1. Calculate the project’s net present value. 2. Without making any calculations, determine whether the internal rate of return (IRR) is more or less than 10 percent. 3. Calculate the net present value using a 15 percent discount rate. 4. Without...

Find the net present value (NPV) of a project that requires an initial investment of $110,000...

Find the net present value (NPV) of a project that requires an initial investment of $110,000 and provides cash flows of $13,500 per year for 15 years? The investor’s required return is 18.5%.