own Under Boomerang, Inc., is considering a new three-year expansion project tha

Question

own Under Boomerang, Inc., is considering a new three-year expansion project that requires an initial fixed asset investment of $2.79 million. The fixed asset will be depreciated straight-line to zero over its three-year tax life, after which it will be worthless. The project is estimated to generate $2,110,000 in annual sales, with costs of $805,000. The tax rate is 35 percent and the required return is 12 percent. What is the project’s NPV? (Do not round intermediate calculations and round your answer to 2 decimal places, e.g., 32.16.) NPV $

Explanation / Answer

Using Tax shield approach to calculating OCF:

OCF= (sales- Costs)(1-tax) + tax*Depreciation

OCF= ($2,110,000- $805,000) (1-0.35) +0.35($2,790,000/3)

OCF= $848,250 +$325,500

OCF =$1,173,750

So NPV of the Project is:

NPV= - $2,790,000 + $1,173,750*PVIFA(12%, 3)

NPV = - $2,790,000 + $1,173,750 * 2.4018

NPV = - $2,790,000 + $2,819,112.75

NPV = $29,112.75

Related Questions

Navigate

• Browse (All)
• Browse O
• Subjects

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