PLEASE HELP PEOPLE KEEP ANSWERING THIS QUESTION WRONG. FYI THE ANSWER FOR YEAR 3

Question

PLEASE HELP PEOPLE KEEP ANSWERING THIS QUESTION WRONG. FYI THE ANSWER FOR YEAR 3 IS NOT $ 770018.65 ON QUESTION 1 AND THE ANSWER IS NOT $ 56,797.65 FOR NPV ON QUESTION 2. PLEASE HELP.

Cochrane, Inc., is considering a new three-year expansion project that requires an initial fixed asset investment of $2,190,000. The fixed asset falls into the three-year MACRS class (MACRS Table). The project is estimated to generate $2,180,000 in annual sales, with costs of $1,170,000. The project requires an initial investment in net working capital of $153,000, and the fixed asset will have a market value of $178,000 at the end of the project. Assume that the tax rate is 35 percent and the required return on the project is 12 percent.

What is the net cash flow of the project for the following years? (Negative amounts should be indicated by a minus sign. Do not round intermediate calculations. Enter your answers in dollars, not millions of dollars (e.g., 1,234,567). Round your answers to 2decimal places (e.g., 32.16).)

What is the NPV of the project? (Enter rounded answer as directed, but do not use rounded numbers in intermediate calculations. Enter your answer in dollars, not millions of dollars (e.g., 1,234,567).Round your answer to 2 decimal places (e.g., 32.16).)

Cochrane, Inc., is considering a new three-year expansion project that requires an initial fixed asset investment of $2,190,000. The fixed asset falls into the three-year MACRS class (MACRS Table). The project is estimated to generate $2,180,000 in annual sales, with costs of $1,170,000. The project requires an initial investment in net working capital of $153,000, and the fixed asset will have a market value of $178,000 at the end of the project. Assume that the tax rate is 35 percent and the required return on the project is 12 percent.

Explanation / Answer

cash flow of year 0 = -2190000 - 153000 = -2343088

cash flow of year 1 = (2180000 -1170000 - 2190000*0.3333) * (1-35% ) + (2190000 * 0.3333)

= 911,974.45

cash flow year 2   = 997,209.25

cash flow year 3 = (2180000 -1170000 - 2190000*0.1481) * (1-35% ) + (2190000 * 0.1481) + 178000 * (1-0.35) + 153000

= 1,038,718.65

NPV = -2343088 + 911,974.45/1.12 + 997,209.25/1.12^2 + 1,038,718.65/1.12^3

= $5483.43

Related Questions

Navigate

• Browse (All)
• Browse P
• Subjects

Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.