My correct answers: After tax salvage value 79000 cash flow at end of yr 1 was...

My correct answers:

After tax salvage value 79000

cash flow at end of yr 1 was 788680

Please help with calculating:

a. Calculate the initial cash outflow (e.g. the time 0 cash flow).

b. Calculate the cash flow from assets at the end of year 6. ( I had -4900000 incorrect) and NPV (I had 23040210 which was incorrect)

Question statement:Fincal Inc. manufactures financial calculators. The company is deciding whether to introduce a new calculator. This calculator will sell for $120. The company feels that sales will be 13,000, 13,000, 14,000, 14,000, 15,000 and 12,500 units per year for the next 6 years. Variable costs will be 30% of sales, and fixed costs are $200,000 per year. The firm hired a marketing team to analyze the viability of the product and the marketing analysis cost $2,000,000. The company plans to use a vacant warehouse to manufacture and store the calculators. Based on a recent appraisal the warehouse and the property is worth $3 million on an after-tax basis. If the company does not sell the property today then it will sell the property 6 years from today at the currently appraised value. This project will require an injection of net working capital at the onset of the project in the amount of $500,000. This networking capital will be fully recovered at the end of the project. The firm will need to purchase some equipment in the amount of $2,400,000 to produce the new calculators. The machine has a 6-year life and will be depreciated using the straight-line method. At the end of the project, the anticipated market value of the machine is $100,000. The firm requires an 8% return on its investment and has a tax rate of 21%.

Expert Solution

Revenue is calculated by multiplyng the cost of the calculator ($120) by the expected number of sales for each year
Variable cost is 30% of revenue
Depreciation per year is 2,400,000/6 = 400,000 per year
Tax is 21% of EBIT
Net income is EBIT - Tax
Net cashflow is Net income + any purchases/sales + depreciation
The formula used for NPV is = NPV( 8%, C12 : H12) + B12
The marketing analytics cost is a sunk cost and should not be included.

jeff jeffy answered 1 year ago

how do I calculate this after tax cash flow from salvage? tax is 35% salvage value...

how do I calculate this after tax cash flow from salvage? tax is 35% salvage value is $4,800,000

Which of the following is a correct calculation for after-tax salvage value if salvage value and...

Which of the following is a correct calculation for after-tax salvage value if salvage value and book value differ? A) Salvage – T(book value – salvage) B) (Initial cost - Salvage)T – (book value – salvage) C) Salvage – T(salvage – (initial cost – accumulated depreciation)) D) (Salvage – accumulated depreciation)T – (salvage – book value)

a) What is the Before Tax Cash Flow? b) What is the After Tax Cash Flow?...

a) What is the Before Tax Cash Flow? b) What is the After Tax Cash Flow? Given: Annual Debt Service $20,876 Vacancy & Collection Loss 5% Depreciation 11,000 PGI 46,200 Interest 1,700 Operating Expenses 18,400 Marginal Tax Rate 28% All numbers are annual If possible, please use a financial calculator and show me how to solve as I need to learn this concept for this class.

Find the present value of the depreciation tax shield and the present value of the after-tax salvage value

Find the present value of the depreciation tax shield and the present value of the after-tax salvage value, if the annual depreciation is $6,000 for 5 years, the after-tax salvage value is $9,000, and the tax rate is 40%. The required rate of return is 10%. The lease lasts for 5 years. Present value of depreciation tax shield = $9,098 Present value of after-tax salvage value = $34,117 Present value of depreciation tax shield = $22,744 Present value of after-tax salvage value...

Compute the cash flow, tax flow, and after tax flow for the following real estate investment...

Compute the cash flow, tax flow, and after tax flow for the following real estate investment property: -Gross rents are expected to be $36,000 per year -Expected vacancy allowance is 5% of gross rents -Property management fees are 8% of rents collected -Total estimated operating expenses per year $7,200 -Payment of mortgage per year: Interest 12,000 Principal 3,000 Total 15,000 -Depreciation allowance for the year is $14,350 -The owner's earned income is $100,000 and his marginal tax bracket is 30%...

Show in excel please with correct formula Solve all the problems using after tax cash flow...

Show in excel please with correct formula Solve all the problems using after tax cash flow analysis, even the book ask in some of them to use BTCF The Container Corporation of America is considering replacing an automatic painting machine purchased 9 years ago for $700,000. It has a market value today of $40,000. The unit costs $350,000 annually to operate and maintain. A new unit can be purchased for $800,000 and will have annualO&Mcosts of $120,000. If the old...

A project ends after 4 years. The after tax salvage value is 12,860 and the released...

A project ends after 4 years. The after tax salvage value is 12,860 and the released working capital equals 40,000 at the end of the project. Assume a 9.82% WACC and compute the present value of the terminal cash flows.

Calculate the annual depreciation expense, accumulated depreciation, book value, and after tax salvage value associated with...

Calculate the annual depreciation expense, accumulated depreciation, book value, and after tax salvage value associated with an asset given the following information: Initial value of asset (including shipping and installation): $10 million Useful life of the asset is 16 years (although the company plans to operate it for the project’s life of only ten years and then sell it). The company uses straight line depreciation for its depreciable assets. Expected salvage value (market price) of the asset upon termination of...

AFTER TAX SALVAGE VALUE Karsted Air Services is now in the final year of a project....

AFTER TAX SALVAGE VALUE Karsted Air Services is now in the final year of a project. The equipment originally cost $26 million, of which 90% has been depreciated. Karsted can sell the used equipment today for $6.5 million, and its tax rate is 35%. What is the equipment's after-tax salvage value? Round your answer to the nearest dollar. Write out your answer completely. For example, 13 million should be entered as 13,000,000.

After tax salvage value Kennedy Air Services is now in the final year of a project....

After tax salvage value Kennedy Air Services is now in the final year of a project. The equipment originally cost $25 million, of which 85% has been depreciated. Kennedy can sell the used equipment today for $6.25 million, and its tax rate is 35%. What is the equipment's after-tax salvage value? Round your answer to the nearest cent. Write out your answer completely. For example, 13 million should be entered as 13,000,000.

Question