Delia Landscaping is considering a new 4-year project. The necessary fixed assets will cost $163,000 and...

Delia Landscaping is considering a new 4-year project. The necessary fixed assets will cost $163,000 and be depreciated on a 3-year MACRS and have no salvage value. The MACRS percentages each year are 33.33 percent, 44.45 percent, 14.81 percent, and 7.41 percent, respectively. The project will have annual sales of $100,000, variable costs of $27,450, and fixed costs of $12,050. The project will also require net working capital of $2,650 that will be returned at the end of the project. The company has a tax rate of 34 percent and the project's required return is 11 percent. What is the net present value of this project?

Expert Solution

Annual Operating cahssflows
	Year1	Year2	YEar3	Year4
Annual sales	100000	100000	100000	100000
Less: Cost
Variable cost	27450	27450	27450	27450
Fixed cost	12050	12050	12050	12050
Depreciation	54328	72454	24140	12078
Net income before tax	6172	-11954	36360	48422
Less: tax @ 34%	2098	4064	12362	16463
After tax Income	4074	-7890	23998	31959
Add: Depreciation	54328	72454	24140	12078
Annual cashflows	58402	64564	48138	44037

NPV at 11%
	Year0	Year1	Year2	Year3	Year4
Initial Investment	-163000
Working capital investment	-2650
Annual cashflows		58402	64564	48138	44037
Release of working capital					2650
Net casshflows	-165650	58402	64564	48138	46687
PVF at 11%	1	0.900901	0.811622	0.731191	0.658731
Present value of cashflows	-165650	52614.41	52401.59	35198.09	30754.17
NPV	5318

jeff jeffy answered 2 years ago

Delia Landscaping is considering a new 4-year project. The necessary fixed assets will cost $203,000 and...

Delia Landscaping is considering a new 4-year project. The necessary fixed assets will cost $203,000 and be depreciated on a 3-year MACRS and have no salvage value. The MACRS percentages each year are 33.33 percent, 44.45 percent, 14.81 percent, and 7.41 percent, respectively. The project will have annual sales of $140,000, variable costs of $37,900, and fixed costs of $13,050. The project will also require net working capital of $3,650 that will be returned at the end of the project....

Delia Landscaping is considering a new 4-year project. The necessary fixed assets will cost $159,000 and...

Delia Landscaping is considering a new 4-year project. The necessary fixed assets will cost $159,000 and be depreciated on a 3-year MACRS and have no salvage value. The MACRS percentages each year are 33.33 percent, 44.45 percent, 14.81 percent, and 7.41 percent, respectively. The project will have annual sales of $96,000, variable costs of $27,350, and fixed costs of $11,950. The project will also require net working capital of $2,550 that will be returned at the end of the project....

Delia Landscaping is considering a new 4-year project. The necessary fixed assets will cost $193,000 and...

Delia Landscaping is considering a new 4-year project. The necessary fixed assets will cost $193,000 and be depreciated on a 3-year MACRS and have no salvage value. The MACRS percentages each year are 33.33 percent, 44.45 percent, 14.81 percent, and 7.41 percent, respectively. The project will have annual sales of $130,000, variable costs of $34,900, and fixed costs of $12,800. The project will also require net working capital of $3400 that will be returned at the end of the project....

Delia Landscaping is considering of new 4 year project. the necessary fixed assets will cost $205,000...

Delia Landscaping is considering of new 4 year project. the necessary fixed assets will cost $205,000 and be depreciated on a 3 year MACRS and have no salvage value. the MACRS percentages each year are 33.33% 44.45% and 14.81% and 7.41% respectively. the project will have annual sales of 142,000 variable cost of 38,500 and fix cost of 13,100. the project will also require a networking capital of 3700 and will be returning to end of the project. the company...

Delia Landscaping is considering a new 4-year project. The necessary fixed assets will cost $187,000 and...

Delia Landscaping is considering a new 4-year project. The necessary fixed assets will cost $187,000 and be depreciated on a 3-year MACRS and have no salvage value. The MACRS percentages each year are 33.33 percent, 44.45 percent, 14.81 percent, and 7.41 percent, respectively. The project will have annual sales of $124,000, variable costs of $33,100, and fixed costs of $12,650. The project will also require net working capital of $3,250 that will be returned at the end of the project....

Delia Landscaping is considering a new 4-year project. The necessary fixed assets will cost $183,000 and...

Delia Landscaping is considering a new 4-year project. The necessary fixed assets will cost $183,000 and be depreciated on a 3-year MACRS and have no salvage value. The MACRS percentages each year are 33.33 percent, 44.45 percent, 14.81 percent, and 7.41 percent, respectively. The project will have annual sales of $120,000, variable costs of $31,900, and fixed costs of $12,550. The project will also require net working capital of $3,150 that will be returned at the end of the project....

Delia Landscaping is considering a new 4-year project. The necessary fixed assets will cost $169,000 and...

Delia Landscaping is considering a new 4-year project. The necessary fixed assets will cost $169,000 and be depreciated on a 3-year MACRS and have no salvage value. The MACRS percentages each year are 33.33 percent, 44.45 percent, 14.81 percent, and 7.41 percent, respectively. The project will have annual sales of $104,000, variable costs of $27,600, and fixed costs of $12,200. The project will also require net working capital of $2,800 that will be returned at the end of the project....

Delia Landscaping is considering a new 4-year project. The equipment necessary would cost $173,000 and be...

Delia Landscaping is considering a new 4-year project. The equipment necessary would cost $173,000 and be depreciated on a 3-year MACRS to a book value of zero. The MACRS percentages each year are 33.33 percent, 44.45 percent, 14.81 percent, and 7.41 percent, respectively. At the end of the project, the equipment can be sold for 10 percent of its initial cost. The project will have annual sales of $110,000, variable costs of $27,700, and fixed costs of $12,300. The project...

Emulsified Fat Offal Tube, Inc. is considering a new 4-year project. The necessary fixed assets will...

Emulsified Fat Offal Tube, Inc. is considering a new 4-year project. The necessary fixed assets will cost $193,000 and be depreciated on a 3-year MACRS and have no salvage value. The MACRS percentages each year are 33.33 percent, 44.45 percent, 14.81 percent, and 7.41 percent, respectively. The project will have annual sales of $130,000, variable costs of $34,900, and fixed costs of $12,800. The project will also require net working capital of $3,400 that will be returned at the end...

A company is evaluating a new 4-year project. The equipment necessary for the project will cost...

A company is evaluating a new 4-year project. The equipment necessary for the project will cost $3,600,000 and can be sold for $725,000 at the end of the project. The asset is in the 5-year MACRS class. The depreciation percentage each year is 20.00 percent, 32.00 percent, 19.20 percent, 11.52 percent, and 11.52 percent, respectively. The company's tax rate is 40 percent. What is the aftertax salvage value of the equipment?

Question