000, an of machinery s,0at year ars, and will be deprociaed allx with the straig
ID: 2826226 • Letter: 0
Question
000, an of machinery s,0at year ars, and will be deprociaed allx with the straight line method tax beacket, and its wACC is 0% Shmdd they purchase the laitial cash outflow. Le. CFot e t ANowC) (3 ps) b) What is the depreciation for each year of the project? (2 ps) c) Find the incremental operating cash reverse ?NOWC) (4 pes) nows (Hint do not foret about terminal cash flow adjustments, i.e. CF OCFt terminal CF adjustments d) What is the net present value of the project? What is the decision on the project? (1 ptyExplanation / Answer
Initial cash outflow = Cost of machine + installation cost - working capital
Initial cash outflow = 450,000 + 50,000 - 25,000
Initial cash outflow = $475,000
b)
Depreciation = ( cost of machine + installation cost ) / number of years
Depreciation = ( 450,000 + 50,000) / 4
Depreciation = 500,000 / 4
Depreciation = 125,000
c)
Operating cash flow from 1-3 = ( revenue - depreciation)( 1 -tax) + Depreciation
Operating cash flow = ( 350,000 - 125,000)( 1 - 0.4) + 125,000
Operating cash flow = 135,000 + 125,000
Operating cash flow for 1-3 = 260,000
Terminal year cash flow = -25,000
Cash flow for year 4 = 260,000 - 25,000
Cash flow for year 4 = 235,000
Please note: although the net working capital have the same signs at initiaon and termination, at initiation, cash outflow decreases because working capital increases and at termination, cash inflow decreases because working capital increases.
d)
NPV = Present value of cash inflows - present value of cash outflows
NPV = -475,000 + 260,000 / ( 1 + 0.06)1 + 260,000 / ( 1 + 0.06)2 + 260,000 / ( 1 + 0.06)3 + 235,000 / ( 1 + 0.06)4
NPV = $406,125.11
Project should be accepted as it has a positve NPV.
Related Questions
Navigate
Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.