Down Under Boomerang, Inc., is considering a new 3-year expansion project that requires an initial fixed...

Down Under Boomerang, Inc., is considering a new 3-year expansion project that requires an initial fixed asset investment of $2.29 million. The fixed asset will be depreciated straight-line to zero over its 3-year tax life. The project is estimated to generate $1,810,000 in annual sales, with costs of $720,000. The project requires an initial investment in net working capital of $450,000, and the fixed asset will have a market value of $480,000 at the end of the project.

a.	If the tax rate is 25 percent, what is the project’s Year 0 net cash flow? Year 1? Year 2? Year 3?
b.	If the required return is 12 percent, what is the project's NPV?

Solutions

Expert Solution


Net cashh flows in Year-0
Initial investment in fixed assets					-2290000
Add: Investmennt in Working capital					-450000
Net cash outflows					-2740000


Net cashflows in Year1 and 2 each:
Annual sales			1810000
Less: Annual cost			720000
Less: Depreciation (2290000/3)			763333
Net income before tax			326667
Less: Tax @ 25%			81667
After tax income			245000
Add: Depreciation			763333
Cash inflows in Year1 and 2			1008333

Net cashflows in Year-3
Annual sales			1810000
Less: Annual cost			720000
Less: Depreciation (2290000/3)			763333
Net income before tax			326667
Less: Tax @ 25%			81667
After tax income			245000
Add: Depreciation			763333
Cash inflows				1008333
After tax Salvage value (480000-25%)				360000
Working capital released				450000
Net cash inflows in Year-3				1818333


Net present value
Year	Cashflows	PVF at 12%		Present value
0	-2740000	1		-2740000
1	1008333	0.892857		900297.3
2	1008333	0.797194		803836.9
3	1818333	0.71178		1294254
NPV				258388

jeff jeffy answered 1 year ago

Next > < Previous

Related Solutions

Down Under Boomerang, Inc., is considering a new 3-year expansion project that requires an initial fixed...

Down Under Boomerang, Inc., is considering a new 3-year expansion project that requires an initial fixed asset investment of $2.31 million. The fixed asset falls into the 3-year MACRS class (MACRS schedule). The project is estimated to generate $1,785,000 in annual sales, with costs of $680,000. The project requires an initial investment in net working capital of $400,000, and the fixed asset will have a market value of $405,000 at the end of the project. a. If the tax rate...

Down Under Boomerang, Inc., is considering a new 3-year expansion project that requires an initial fixed...

Down Under Boomerang, Inc., is considering a new 3-year expansion project that requires an initial fixed asset investment of $1.296 million. The fixed asset falls into the 3-year MACRS class (MACRS Table) and will have a market value of $100,800 after 3 years. The project requires an initial investment in net working capital of $144,000. The project is estimated to generate $1,152,000 in annual sales, with costs of $460,800. The tax rate is 31 percent and the required return on...

Down Under Boomerang, Inc., is considering a new 3-year expansion project that requires an initial fixed...

Down Under Boomerang, Inc., is considering a new 3-year expansion project that requires an initial fixed asset investment of $2.31 million. The fixed asset falls into the 3-year MACRS class (MACRS schedule). The project is estimated to generate $1,725,000 in annual sales, with costs of $632,000. The project requires an initial investment in net working capital of $280,000, and the fixed asset will have a market value of $225,000 at the end of the project. a. If the tax...

Down Under Boomerang, Inc., is considering a new 3-year expansion project that requires an initial fixed...

Down Under Boomerang, Inc., is considering a new 3-year expansion project that requires an initial fixed asset investment of $2.38 million. The fixed asset will be depreciated straight-line to zero over its 3-year tax life. The project is estimated to generate $1,760,000 in annual sales, with costs of $670,000. The project requires an initial investment in net working capital of $350,000, and the fixed asset will have a market value of $330,000 at the end of the project. a. If...

Down Under Boomerang, Inc., is considering a new 3-year expansion project that requires an initial fixed...

Down Under Boomerang, Inc., is considering a new 3-year expansion project that requires an initial fixed asset investment of $2.37 million. The fixed asset qualifies for 100 percent bonus depreciation. The project is estimated to generate $1,780,000 in annual sales, with costs of $676,000. The project requires an initial investment in net working capital of $390,000, and the fixed asset will have a market value of $390,000 at the end of the project. a. If the tax rate is...

Down Under Boomerang, Inc., is considering a new 3-year expansion project that requires an initial fixed...

Down Under Boomerang, Inc., is considering a new 3-year expansion project that requires an initial fixed asset investment of $2.29 million. The fixed asset falls into the 3-year MACRS class (MACRS schedule). The project is estimated to generate $1,790,000 in annual sales, with costs of $684,000. The project requires an initial investment in net working capital of $410,000, and the fixed asset will have a market value of $420,000 at the end of the project. a. If the tax...

Down Under Boomerang, Inc., is considering a new 3-year expansion project that requires an initial fixed...

Down Under Boomerang, Inc., is considering a new 3-year expansion project that requires an initial fixed asset investment of $2.35 million. The fixed asset will be depreciated straight-line to zero over its 3-year tax life. The project is estimated to generate $1,745,000 in annual sales, with costs of $655,000. The project requires an initial investment in net working capital of $320,000, and the fixed asset will have a market value of $285,000 at the end of the project. a. If...

Down Under Boomerang, Inc., is considering a new 3-year expansion project that requires an initial fixed...

Down Under Boomerang, Inc., is considering a new 3-year expansion project that requires an initial fixed asset investment of $2.31 million. The fixed asset qualifies for 100 percent bonus depreciation. The project is estimated to generate $1,785,000 in annual sales, with costs of $680,000. The project requires an initial investment in net working capital of $400,000, and the fixed asset will have a market value of $405,000 at the end of the project. a. If the tax rate is...

Down Under Boomerang, Inc., is considering a new 3-year expansion project that requires an initial fixed...

Down Under Boomerang, Inc., is considering a new 3-year expansion project that requires an initial fixed asset investment of $2.3 million. The fixed asset qualifies for 100 percent bonus depreciation. The project is estimated to generate $1,720,000 in annual sales, with costs of $628,000. The project requires an initial investment in net working capital of $270,000, and the fixed asset will have a market value of $210,000 at the end of the project. a. If the tax rate is 22...

Down Under Boomerang, Inc., is considering a new 3-year expansion project that requires an initial fixed...

Down Under Boomerang, Inc., is considering a new 3-year expansion project that requires an initial fixed asset investment of $2.38 million. The fixed asset will be depreciated straight-line to zero over its 3-year tax life. The project is estimated to generate $1,805,000 in annual sales, with costs of $715,000. The project requires an initial investment in net working capital of $440,000, and the fixed asset will have a market value of $465,000 at the end of the project. a. If...

Subjects