The Flores Co. is analyzing proposed investment in new equipment to produce electrical power strips for...

The Flores Co. is analyzing proposed investment in new equipment to produce electrical power strips for computers. The cost of the new equipment is $2,250,000, which has an expected life of six years. Shipping and installation are expected to total $125,000. Flores will depreciate the equipment using a five-year MACRS life. The equipment will have a salvage value of $300,000 at the end of its useful life. The project will require a $200,000 increase in net working capital initially, which will be recovered at the end of the project.

The company expects to sell 80,000 power strips during the first year of operation (year 1), 125,000 per year in years 2-4, and 75,000 in years 5 and 6. The expected variable cost per unit is $9.00 and the expected annual fixed costs are $250,000. The sale price is estimated at $22.00 per unit. The tax rate is 25% and the cost of capital (discount rate) is 12%.

Calculate the project’s annual free cash flows over the expected life of the equipment.

Calculate NPV of the project

please show calculations in excel

Solutions

Expert Solution

jeff jeffy answered 1 year ago

Next > < Previous

Related Solutions

Peter Cushions, Inc. is analyzing the proposed purchase of a new machine for $575,000. The proposed...

Peter Cushions, Inc. is analyzing the proposed purchase of a new machine for $575,000. The proposed machine has an estimated economic life of six years but will be treated as five-year MACRS property for depreciation purposes. The machine will increase the firm's capacity, and it is expected to contribute $185,000 annually to earnings before depreciation, interest and taxes. The firm is in a 30% tax bracket and estimates its cost of capital to be 15%. Calculate the NPV of this...

CSC is evaluating a new project to produce encapsulators. The initial investment in plant and equipment...

CSC is evaluating a new project to produce encapsulators. The initial investment in plant and equipment is $500,000. Sales of encapsulators in year 1 are forecasted at $200,000 and costs at $100,000. Both are expected to increase by 10% a year in line with inflation. Profits are taxed at 35%. Working capital in each year consists of inventories of raw materials and is forecasted at 20% of sales in the following year. The project will last five years and the...

A proposed nuclear power plant will cost $1.7 billion to build and then will produce cash...

A proposed nuclear power plant will cost $1.7 billion to build and then will produce cash flows of $250 million a year for 15 years. After that period (in year 15), it must be decommissioned at a cost of $850 million. What is project NPV if the discount rate is 5%? What if it is 18%? (Negative amounts should be indicated by a minus sign. Do not round intermediate calculations. Enter your answers in billions rounded to 3 decimal places.)...

A proposed nuclear power plant will cost $2.9 billion to build and then will produce cash...

A proposed nuclear power plant will cost $2.9 billion to build and then will produce cash flows of $370 million a year for 15 years. After that period (in year 15), it must be decommissioned at a cost of $970 million. (Negative amounts should be indicated by a minus sign. Do not round intermediate calculations. Enter your answers in billions rounded to 3 decimal places.) a. What is project NPV if the discount rate is 4%? b. What if the...

A proposed nuclear power plant will cost $1.9 billion to build and then will produce cash...

A proposed nuclear power plant will cost $1.9 billion to build and then will produce cash flows of $270 million a year for 15 years. After that period (in year 15), it must be decommissioned at a cost of $870 million. (Negative amounts should be indicated by a minus sign. Do not round intermediate calculations. Enter your answers in billions rounded to 3 decimal places.) a. What is project NPV if the discount rate is 4%? b. What if the...

Investment = purchases of new plant and equipment investment= purchases of new plant and equipment dividend...

Investment = purchases of new plant and equipment investment= purchases of new plant and equipment dividend payout rate = proportion of net income (= earnings) paid out in dividends retention rate = proportion of net income(=earnings) retained (to use to buy plant and equipment) change in earnings = (retention rate) x (return on new investment) dividend =(dividend payout rate) x (earnings (= net income)). Use the following information to answer question 1. Your firm's earnings are initially $20, and the...

Nasee construction Co. is analyzing the probability of a bidding for the construction of. a new...

Nasee construction Co. is analyzing the probability of a bidding for the construction of. a new building. In the past, Nasee's main competitor, Nana construction Co. has submitted bids 90% of the time. if NANA bids on a project, the probability that NASEE will get the project is 10%. However, if NANA does not bid on a project, NASEE's probability of getting the project increases to 70%. if NASEE gets the project, what is the probability that NANA did not...

Nasee construction Co. is analyzing the probability of a bidding for the construction of. a new...

Nasee construction Co. is analyzing the probability of a bidding for the construction of. a new building. In the past, Nasee's main competitor, Nana construction Co. has submitted bids 70% of the time. if NANA bids on a project, the probability that NASEE will get the project is 20%. However, if NANA does not bid on a project, NASEE's probability of getting the project increases to 80%. if NASEE gets the project, what is the probability that NANA did not...

As a financial analyst, you must evaluate a proposed project to produce printer cartridges. The equipment...

As a financial analyst, you must evaluate a proposed project to produce printer cartridges. The equipment would cost $55,000, plus $10,000 for installation. Annual sales would be 4,000 units at a price of $50 per cartridge, and the project's life would be 3 years. Current assets would increase by $5,000 and payables by $3,000. At the end of 3 years, the equipment could be sold for $10,000. Depreciation would be based on the MACRS 3-year class; so the applicable rates...

The characteristics of the proposed purchase plan of a new piece of equipment are as following:...

The characteristics of the proposed purchase plan of a new piece of equipment are as following: Initial capital cost = HK$ 5000 Useful life = 5 years Salvage value = 0 Expected annual income = 6000 - 100 j (j = 1, 2, 3, 4, 5 years) Expected annual disbursements = 950 + 50 j (1)Tabulate the cash flows after tax if the effective tax rate is 20% and the straight line depreciation method is used. (2) If the "Double-Declining-Balance...

Subjects