Question

In: Accounting

Dunay Corporation is considering investing $760,000 in a project. The life of the project would be...

Dunay Corporation is considering investing $760,000 in a project. The life of the project would be 11 years. The project would require additional working capital of $26,000, which would be released for use elsewhere at the end of the project. The annual net cash inflows would be $162,000. The salvage value of the assets used in the project would be $36,000. The company uses a discount rate of 18%. (Ignore income taxes.)
Click here to view Exhibit 11B-1 and Exhibit 11B-2, to determine the appropriate discount factor(s) using tables.
Required:

Compute the net present value of the project. (Negative amount should be indicated by a minus sign. Round discount factor(s) to 3 decimal places, intermediate and final answers to the nearest dollar amount.)

Solutions

Expert Solution

Statement showing Cash flows
Particulars Time PVf 18% Amount PV
Cash Outflows - Initial Investment                        -                        1.00                       (760,000.00)                       (760,000.00)
Cash Outflows -   Investment in WC                        -                        1.00                         (26,000.00)                         (26,000.00)
PV of Cash outflows = PVCO                       (786,000.00)
Cash inflows                    1.00                 0.8470                         162,000.00                         137,214.00
Cash inflows                    2.00                 0.7180                         162,000.00                         116,316.00
Cash inflows                    3.00                 0.6090                         162,000.00                           98,658.00
Cash inflows                    4.00                 0.5160                         162,000.00                           83,592.00
Cash inflows                    5.00                 0.4370                         162,000.00                           70,794.00
Cash inflows                    6.00                 0.3700                         162,000.00                           59,940.00
Cash inflows                    7.00                 0.3140                         162,000.00                           50,868.00
Cash inflows                    8.00                 0.2660                         162,000.00                           43,092.00
Cash inflows                    9.00                 0.2250                         162,000.00                           36,450.00
Cash inflows                 10.00                 0.1910                         162,000.00                           30,942.00
Cash inflows                 11.00                 0.1620                         162,000.00                           26,244.00
Cash inflows = Salvage Value                 11.00                 0.1620                           36,000.00                              5,832.00
Cash inflows= Release of WC                 11.00                 0.1620                           26,000.00                              4,212.00
PV of Cash Inflows =PVCI                         764,154.00
NPV= PVCI - PVCO                         (21,846.00)

ekkarill92 answered 1 year ago
Next > < Previous

Related Solutions

Mattice Corporation is considering investing $900,000 in a project. The life of the project would be...
Mattice Corporation is considering investing $900,000 in a project. The life of the project would be 7 years. The project would require additional working capital of $40,000, which would be released for use elsewhere at the end of the project. The annual net cash inflows would be $190,000. The salvage value of the assets used in the project would be $50,000. The company uses a discount rate of 12%. (Ignore income taxes.) Click here to view Exhibit 13B-1 and Exhibit...
You are considering a new product launch. The project will cost $760,000, have a 4-year life,...
You are considering a new product launch. The project will cost $760,000, have a 4-year life, and have no salvage value; depreciation is straight-line to zero. Sales are projected at 450 units per year; price per unit will be $17,800, variable cost per unit will be $14,500, and fixed costs will be $740,000 per year. The required return on the project is 13 percent, and the relevant tax rate is 24 percent. a. The unit sales, variable cost, and fixed...
You are considering a new product launch. The project will cost $760,000, have a 4-year life,...
You are considering a new product launch. The project will cost $760,000, have a 4-year life, and have no salvage value; depreciation is straight-line to zero. Sales are projected at 450 units per year; price per unit will be $17,800, variable cost per unit will be $14,500, and fixed costs will be $740,000 per year. The required return on the project is 13 percent, and the relevant tax rate is 24 percent.    a. The unit sales, variable cost, and...
Shanks Corporation is considering a capital budgeting project that involves investing $600,000 in equipment that would...
Shanks Corporation is considering a capital budgeting project that involves investing $600,000 in equipment that would have a useful life of 3 years and zero salvage value. The company would also need to invest $20,000 immediately in working capital which would be released for use elsewhere at the end of the project in 3 years. The net annual operating cash inflow, which is the difference between the incremental sales revenue and incremental cash operating expenses, would be $300,000 per year....
The Sisyphean Corporation is considering investing in a new machine that has an estimated life of...
The Sisyphean Corporation is considering investing in a new machine that has an estimated life of three years. The cost of the machine is $50,000 and the machine will be depreciated straight line over its three-year life to a residual value of $0. The machine will result in sales of 3,000 widgets in year 1. Sales are estimated to grow by 10% per year each year through year three. The price per widget that Sisyphean will charge its customers is...
Ds Corporation is considering investing in a new 3D printer that has an estimated life of...
Ds Corporation is considering investing in a new 3D printer that has an estimated life of three years. The cost of the printer is $30,000 and the printer falls under asset class 43 and has a capital cost allowance (CCA) rate of 30%. The new equipment will result in sales of 2000 cellphone cases in year 1. Sales are estimated to grow by 10% per year each year through year 3. The price per case that Ds will charge its...
Bark company is considering investing in a project that costs $70,000, has an expected useful life...
Bark company is considering investing in a project that costs $70,000, has an expected useful life of 3 years, no salvage value, and will increase net annual cash flows by $28,650. What is the internal rate of return?
13. Project Analysis You are considering a new product launch. The project will cost $760,000, have...
13. Project Analysis You are considering a new product launch. The project will cost $760,000, have a four-year life, and have no salvage value; depreciation is straightline to zero. Sales are projected at 420 units per year; price per unit will be $17,200; variable cost per unit will be $14,300; and fixed costs will be $640,000 per year. The required return on the project is 15 percent, and the relevant tax rate is 35 percent. a. Based on your experience,...
Q Corporation is considering investing in the following projects: Project A Project B Initial cash outlay...
Q Corporation is considering investing in the following projects: Project A Project B Initial cash outlay $(200,000) $(140,000) Future cash inflows: Year 1 $ 50,000 $ - Year 2 50,000 - Year 3 50,000 - Year 4 50,000 40,000 Year 5 50,000 90,000 Year 6 50,000 140,000 Total cash inflows $300,000 $ 270,000 The company’s cost of capital is 8%, which is an appropriate discount rate. Required: Compute the net present value of each project. Use a clear presentation of...
Moreno Corporation is considering investing in specialized equipment costing $525,000. The equipment has a useful life...
Moreno Corporation is considering investing in specialized equipment costing $525,000. The equipment has a useful life of five years and a residual value of $55,000. Depreciation is calculated using the straight-line method. The expected net cash inflows from the investment are Year 1 $245,000 Year 2 $190,000 Year 3 $152,000 Year 4 $112,000 Year 5   $95,000 $794,000 Moreno Corporation's required rate of return is 14%. The net present value of the Moreno Corporation's investment is closest to Select one: a....
ADVERTISEMENT
Subjects
ADVERTISEMENT
Latest Questions
ADVERTISEMENT