quad enterprises is considering a new three-year expansion project that requires an initial fixed asset investment of 2.38 million.The fixed asset qualifies for 100 percent bonus depreciation in the first year. The project is estimated to generate 1,805,000 in annual sales, with costs of 696,000. The project requires an initial investment in net working capital of 440,000, and the fixed asset will have a market value of 465,000 at the end of the project. a. If the tax rate is 24 percent, what is the project's Year 0 net cash flow? Year 1? Year 2? Year 3? b. If the required return is 11 percent, what is the project's NPV?
Calculation of Year 0 Net cash flow | |||||||
Year 0 | |||||||
Initial fixed asset investment | -$2,380,000.00 | ||||||
Initial investment in net working capital | -$440,000.00 | ||||||
Year 0 Net Cash flow | -$2,820,000.00 | ||||||
Calculation of Year 1 Net cash flow | Calculation of Year 2 Net cash flow | Calculation of Year 3 Net cash flow | |||||
Year 1 | Year 2 | Year 3 | |||||
Sales | $1,805,000.00 | Sales | $1,805,000.00 | Sales | $1,805,000.00 | ||
Costs | -$696,000.00 | Costs | -$696,000.00 | Costs | -$696,000.00 | ||
Depreciation | -$2,380,000.00 | Depreciation | $0.00 | Depreciation | $0.00 | ||
Profit before Tax | -$1,271,000.00 | Profit before Tax | $1,109,000.00 | Profit before Tax | $1,109,000.00 | ||
Tax Savings @ 24% | $305,040.00 | Tax @ 24% | -$266,160.00 | Tax @ 24% | -$266,160.00 | ||
Depreciation | $2,380,000.00 | After tax market value of project | $353,400.00 | ||||
Year 1 Net Cash flow | $1,414,040.00 | Year 2 Net Cash flow | $842,840.00 | Year 2 Net Cash flow | $1,196,240.00 | ||
Calculation of Project's NPV | |||||||
Year | Cash flow | Discount factor @ 11% | Present Values | ||||
0 | -$2,820,000.00 | 1 | -$2,820,000.00 | ||||
1 | $1,414,040.00 | 0.900900901 | $1,273,909.91 | ||||
2 | $842,840.00 | 0.811622433 | $684,067.85 | ||||
3 | $1,196,240.00 | 0.731191381 | $874,680.38 | ||||
Project's NPV | $12,658.14 | ||||||
quad enterprises is considering a new three-year expansion project that requires an initial fixed asset investment...
quad enterprises is considering a new three-year expansion project that requires an initial fixed asset investment of 2.38 million.The fixed asset falls into three-year MACRS class. The project is estimated to generate 1,805,000 in annual sales, with costs of 696,000. The project requires an initial investment in net working capital of 440,000, and the fixed asset will have a market value of 465,000 at the end of the project. a. If the tax rate is 24 percent, what is the...
Quad Enterprises is considering a new three year expansion project that requires an initial fixed asset investment of $2.38 million. The fixed asset will be depreciated straight-line to zero over its three-year tax life. The project is estimated to generate $1,805,000 in annual sales, with costs of $715,000. The project requires an initial investment in net working capital of $440,000, and the fixed asset will have a market value of $465,000 at the end of the project. a. If the tax...
Quad Enterprises is considering a new three-year expansion project that requires an initial fixed asset investment of $2.31 million. The fixed asset qualifies for 100 percent bonus depreciation in the first year. The project is estimated to generate $1,785,000 in annual sales, with costs of $680,000. The projeot requires an initial investment in net working capital of $400,000, and the fixed asset will have a market value of $405,000 at the end of the project. If the tax rate is...
Quad Enterprises is considering a new three-year expansion project that requires an initial fixed asset investment of $2.31 million. The fixed asset qualifies for 100 percent bonus depreciation in the first year. The project is estimated to generate $1,785,000 in annual sales, with costs of $680,000. The project requires an initial investment in net working capital of $400,000, and the fixed asset will have a market value of $405,000 at the end of the project. a. If the tax...
Quad Enterprises is considering a new three-year expansion project that requires an initial fixed asset investment of $2.3 million. The fixed asset qualifies for 100 percent bonus depreciation in the first year. The project is estimated to generate $1,720,000 in annual sales, with costs of $628,000. The project requires an initial investment in net working capital of $270,000, and the fixed asset will have a market value of $210,000 at the end of the project. a. If the tax rate...
Quad Enterprises is considering a new 3-year expansion project that requires an initial fixed asset investment of $5.8 million. The fixed asset falls into the 3-year MACRS class (MACRS Table) and will have a market value of $453,600 after 3 years. The project requires an initial investment in net working capital of $648,000. The project is estimated to generate $5,184,000 in annual sales, with costs of $2,073,600. The tax rate is 24 percent and the required return on the project...
Quad Enterprises is considering a new 3-year expansion project that requires an initial fixed asset investment of $1.9 million. The fixed asset falls into the 3-year MACRS class (MACRS Table) and will have a market value of $151,200 after 3 years. The project requires an initial investment in net working capital of $216,000. The project is estimated to generate $1,728,000 in annual sales, with costs of $691,200. The tax rate is 21 percent and the required return on the project...
Quad Enterprises is considering a new three-year expansion project that requires an initial fixed asset investment of $2.43 million. The fixed asset will be depreciated straight-line to zero over its three-year tax life and is estimated to have a market value of $281,289 at the end of the project. The project is estimated to generate $2,102,812 in annual sales, with costs of $805,313. The project requires an initial investment in net working capital of $361,924. If the tax rate is...
Quad Enterprises is considering a new three-year expansion project that requires an initial fixed asset investment of $2.41 million. The fixed asset will be depreciated straight-line to zero over its three-year tax life and is estimated to have a market value of $213,186 at the end of the project. The project is estimated to generate $2,105,355 in annual sales, with costs of $883,025. The project requires an initial investment in net working capital of $377,259. If the tax rate is...
Quad Enterprises is considering a new 3-year expansion project that requires an initial fixed asset investment of $5.886 million. The fixed asset will be depreciated straight-line to zero over its 3-year tax life, after which time it will have a market value of $457,800. The project requires an initial investment in net working capital of $654,000. The project is estimated to generate $5,232,000 in annual sales, with costs of $2,092,800. The tax rate is 24 percent and the required return...