Question
In: Finance
Tech Enterprises is considering a new project that will require $325,000 for fixed assets, $160,000 for...
Tech Enterprises is considering a new project that will require $325,000 for fixed assets, $160,000 for inventory, and $35,000 for accounts receivable. Short-term debt is expected to increase by $100,000. The project has a life of 5 years. The fixed assets will be depreciated straight-line to a zero book value over the life of the project. Ignore bonus depreciation. At the end of the project, the fixed assets can be sold for 25 percent of their original cost and the net working capital will return to its original level. The project is expected to generate annual sales of $554,000 with costs of $430,000. The tax rate is 21 percent and the required rate of return is 15 percent. What is the net present value of this project?
Multiple Choice $32,026.45 $33,278.35 $34,138.25 $32,318.29 $36,202.48
Solutions
Expert Solution
*Any doubt please comment
Option , $33,278.35
Workings:
| Year | 0 | 1 | 2 | 3 | 4 | 5 | Total |
| Cash out flow | -325000 | ||||||
| Working capital (-160000-35000+100000) | -95000 | ||||||
| Annual sales | 554000 | 554000 | 554000 | 554000 | 554000 | ||
| Less: Costs | 430000 | 430000 | 430000 | 430000 | 430000 | ||
| Less: Depreciation (325000/5) | 65000 | 65000 | 65000 | 65000 | 65000 | ||
| EBT | 59000 | 59000 | 59000 | 59000 | 59000 | ||
| Less: Tax (21%) | 12390 | 12390 | 12390 | 12390 | 12390 | ||
| PAT | 46610 | 46610 | 46610 | 46610 | 46610 | ||
| Add: Depreciation | 65000 | 65000 | 65000 | 65000 | 65000 | ||
| OCF | 111610 | 111610 | 111610 | 111610 | 111610 | ||
| After tax salvage inflow | 64187.50 | ||||||
| Working capital recovery | 95000 | ||||||
| Net cash flow | -420000.00 | 111610.00 | 111610.00 | 111610.00 | 111610.00 | 270797.50 | |
| PV Factor | 1.00000 | 0.86957 | 0.75614 | 0.65752 | 0.57175 | 0.49718 | |
| Discounted cash flows | -420000 | 97052.174 | 84393.195 | 73385.387 | 63813.3797 | 134634.217 |
33278.35 |
jeff jeffy answered 2 years agoRelated Solutions
Tech Enterprises is considering a new project that will require $325,000 for fixed assets, $160,000 for...
Tech Enterprises is considering a new project that will require
$325,000 for fixed assets, $160,000 for inventory, and $35,000 for
accounts receivable. Short-term debt is expected to increase by
$100,000. The project has a life of 5 years. The fixed assets will
be depreciated straight-line to a zero book value over the life of
the project. Ignore bonus depreciation. At the end of the project,
the fixed assets can be sold for 25 percent of their original cost
and the...
Dysound Inc. is considering a new project. The project will require $325,000 for new fixed assets,...
Dysound Inc. is considering a new project. The project will
require $325,000 for new fixed assets, $95,000 for additional
inventory and accounts receivable (working capital). The project
has a 5-year life. The fixed assets belong to a 30% CCA class. At
the end of the project there is no salvage cost. The net working
capital returns to its original level at the end of the project.
The project is expected to generate annual sales of $554,000 and
costs of $430,000....
Dysound Inc. is considering a new project. The project will require $325,000 for new fixed assets,...
Dysound Inc. is considering a new project. The project will
require $325,000 for new fixed assets, $95,000 for additional
inventory and accounts receivable (working capital). The project
has a 5-year life. The fixed assets belong to a 30% CCA class. At
the end of the project there is no salvage cost. The net working
capital returns to its original level at the end of the project.
The project is expected to generate annual sales of $554,000 and
costs of $430,000....
TechSquare. LLC. is considering a 5-year new project. The project will require $325,000 for fixed assets...
TechSquare. LLC. is considering a 5-year new project. The
project will require $325,000 for fixed assets and $95 of working
capital. The fixed assets will be depreciated straight-line to a
zero-book value over 5 year. At the end of the project, the fixed
assets can be sold for 25% of their original cost. The project is
expected to generate annual sales of $554,000 with costs of
$430,000. The tax rate is 21% and the required rate of return is
15%....
TechSquare. LLC. is considering a 5-year new project. The project will require $325,000 for fixed assets...
TechSquare. LLC. is considering a 5-year new project. The
project will require $325,000 for fixed assets and $95,000 of
working capital. The fixed assets will be depreciated straight-line
to a zero-book value over 5 year. At the end of the project, the
fixed assets can be sold for 25% of their original cost. The
project is expected to generate annual sales of $554,000 with costs
of $430,000. The tax rate is 21% and the required rate of return is
15%....
TechSquare. LLC. is considering a 5-year new project. The project will require $325,000 for fixed assets...
TechSquare. LLC. is considering a 5-year new project. The
project will require $325,000 for fixed assets and $95000 of
working capital. The fixed assets will be depreciated straight-line
to a zero-book value over 5 year. At the end of the project, the
fixed assets can be sold for 25% of their original cost. The
project is expected to generate annual sales of $554,000 with costs
of $430,000. The tax rate is 21% and the required rate of return is
15%....
Margarite’s Enterprises is considering a new project. The project will require $200,000 for new fixed assets...
Margarite’s Enterprises is considering a new project. The
project will require $200,000 for new fixed assets and $15,000 for
additional investments in net working capital. The project has a
3-year life. The fixed assets will be depreciated using 3-year
MACRS to a zero book value over the life of the project. At the end
of the project, the fixed assets can be sold for 5 percent of their
original cost. The net working capital returns to its original
level at...
Western Tech is considering a new project that will require $118,000 of fixed assets and net...
Western Tech is considering a new project that will require
$118,000 of fixed assets and net working capital of $16,000. The
fixed assets will be depreciated on a straight-line basis to a zero
salvage value over three years. Ignore bonus depreciation. This
project is expected to produce an operating cash flow of $45,000
the first year with that amount decreasing by 5 percent annually
for two years before the project is shut down. The fixed assets can
be sold for...
Firm A’s new project needs $325,000 for new fixed assets (long term assets), $160,000 for additional...
Firm A’s new project needs $325,000 for new fixed assets (long
term assets), $160,000 for additional inventory and $35,000 for
additional accounts receivable. This is a five year project. Use
straight line depreciation approach to calculate the depreciation
expenses. By the end of the fifth year, the value of the fixed
assets = 0. However, the market value of the assets = 25% of their
original cost. At the end of the project, the net working capitals
tend to return...
Ivy is considering a new project. The project will require $2,000,000 for new fixed assets. There...
Ivy is considering a new project. The project will require
$2,000,000 for new fixed assets. There is a total of 75,000combjned
increase in inventories and account receivables which is partly
financed by 25,000 increase is accounts payables. The project has a
6 yr life span. The fixed assets will be depreciated using 7 year
MACRS to zero book value over the life of the project. At the end
of the project, the fixed assets can be sold for 10% of...
ADVERTISEMENT
ADVERTISEMENT
Latest Questions
- Example #2: Write the following set of four linear equations with 4 unknowns x1, x2, x3,...
- "In the digital age, our personal and collective privacy is threatened like it never has been...
- when i type those python code below, i got True, but when i type not a...
- Assume sales for Peach Street Industries are expected to increase by 8.00% from 2015 to 2016....
- Merrimac Manufacturing has always purchased a certain component part from a supplier on the East Coast...
- Your firm designs training materials for computer training classes, and you have just received a request...
- We are evaluating a project that costs $856,000, has a life of 9 years, and has...
ADVERTISEMENT