Question

In: Finance

1.Projected Total Cash Flows Firm A is considering a project which will initially require $12,000 for...

1.Projected Total Cash Flows

Firm A is considering a project which will initially require $12,000 for new equipment. The equipment will be depreciated straight line to a zero book value over the three year life of project

In addition, the project will require an investment of $30,000 in net working capital which will be recovered at the end of the project

Annual sales are $45,000 with cost of $32,400.The tax rate is 34%

What is the net present value of this project if the required return is 14%?

Estimate OCF
Estimate Capital Requirements: NWC and NCS
Estimate Projected total cash flows
Net present value or IRR

Solutions

Expert Solution

OCF= $9676

NWC at Period 0 = $ (30000)

NWC at Period 3 =$ 30000

NCS at Year 0= $ (12000)

Projected Cash Flow

  • Period 0=(42000)
  • Period 1-3=9676
  • Period 3=30000

Net Present Value= $ 717.67

IRR = 14.78%

For detailed solution please refer the sheet below:-->


Related Solutions

A firm is considering a $12,000 risky project. The expected cash flows are $3,000 in year...
A firm is considering a $12,000 risky project. The expected cash flows are $3,000 in year 1, $5,000 in year 2, and $7,000 in year 3. The firm's cost of capital is 11%, but the financial manager uses a hurdle rate of 9% for less-risky projects and 13% for riskier projects. Should the firm invest in this riskier project? No, the NPV is -$578.05 No, the NPV is -$120.85 Yes, the NPV is $578.05 Yes, the NPV is $120.85 Yes,...
A firm is considering a mining project with the following cash flows (with the final cash...
A firm is considering a mining project with the following cash flows (with the final cash flow being negative, perhaps due to an extensive land reclamation in the project’s final year): C0 = –$280, C1 = $280, C2 = $308, C3 = $364, C4 = $280, and C5 = –$1036. (a) From among the following multiple-choice answers, calculate this project’s internal rate(s) of return: 5.070%, 25.225%, 33.333%, 51.909%, 82.425%. (2 pts.) (b) If the required return is 30.000%, should the...
A project has the following cash flows : Year Cash Flows 0 −$12,000 1 5,290 2...
A project has the following cash flows : Year Cash Flows 0 −$12,000 1 5,290 2 7,630 3 5,040 4 −1,580 Assuming the appropriate interest rate is 10 percent, what is the MIRR for this project using the discounting approach? 19.21% 15.23% 13.96% 11.63% 17.77%
A firm is considering investing in a project with the following cash flows: Year 1 2...
A firm is considering investing in a project with the following cash flows: Year 1 2 3 4 5 6 7 8 Cash flow (OMR) 1,000 1,500 2,000 1,750 1,500 1,000 1,000 500 The initial investment is OMR 7,250. The firm has a required rate of return of 8 per cent. Calculate: The payback period;    The discounted payback; The net present value.   
Your company is considering an expansion project, with projected cash flows as listed below. The CFO...
Your company is considering an expansion project, with projected cash flows as listed below. The CFO has asked you to compute the NPV & IRR for the project, as well as the discounted payback period. She tells you that she knows there are problems with the payback criteria, but the discounted payback period remedies these problems. Use a discount rate of 12%, and a discounted payback period cutoff of 4 years. Discuss your decision. Year Cash flow 0 $(450,000) 1...
Hendrix Guitar is considering the following Project. The Projected cash flows are below: Initial Cost is...
Hendrix Guitar is considering the following Project. The Projected cash flows are below: Initial Cost is $ 2.1 million; annual net cash flows are $750, 000 per year for 5 years. what is the discounted Payback Period if the appropriate discount rate is 7.5%?
Part 1. Suppose your firm is considering investing in a project with the cash flows shown...
Part 1. Suppose your firm is considering investing in a project with the cash flows shown below, that the required rate of return on projects of this risk class is 11 percent, and that the maximum allowable payback and discounted payback statistics for your company are 3 and 3.5 years, respectively. Time: 0 1 2 3 4 5 Cash flow: –$235,000 $65,800 $84,000 $141,000 $122,000 $81,200 Use the NPV decision rule to evaluate this project. (Do not round intermediate calculations...
Two investment projects which are mutually exclusive both require a $10,000,000 investment. Projected cash flows are:...
Two investment projects which are mutually exclusive both require a $10,000,000 investment. Projected cash flows are:                                     Year             Project A           Project B                                        1             $3,500,000        $6,500,000                                        2               3,500,000          3,000,000                                        3               3,500,000          3,000,000                                        4               3,500,000          1,000,000 If your discount rate is 12 percent, net present value each project and indicate which you would choose and why.
.   Suppose your firm is considering investing in a project with the cash flows shown as...
.   Suppose your firm is considering investing in a project with the cash flows shown as follows, that the required rate of return on projects of this risk class is 8 percent, and that the maximum allowable payback and discounted payback statistic for the project are three and three and a half years, respectively. Time 0 1 2 3 4 5 Cashflow -100,000 30,000 45,000 55,000 30,000 10,000 Calculate the payback and use the payback decision rule to evaluate this...
19) A firm is considering a project that is expected to generate annual cash flows of...
19) A firm is considering a project that is expected to generate annual cash flows of $24,000 for 15 years. The project requires an initial investment of $247,103.44. The cost of capital is 8.13%. What is the IRR of the project?
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT