2 34 5 Dog Up! Franks is looking at a new sausage system with an installed...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
2 34 5 Dog Up! Franks is looking at a new sausage system with an installed cost of $385,000. This cost will be depreciated straight-line to zero over the project's five-year life, at the end of which the sausage system can be scrapped for $60,000. The sausage system will save the firm $135,000 per year in pretax operating costs, and the system requires an initial investment in net working capital of $35,000. If the tax rate is 21 percent and the discount rate is 10 percent, what is the NPV of this project? Input area: 6 Installation cost $385,000 7 Pretax salvage value $60,000 8 Operating cost per year $135,000 9 Initial NWC $35,000 10 Tax rate 21% 11 Discount rate 10% 12 Project and asset life 5 13 14 (Use cells A6 to B12 from the given information to complete this question. You must use the 15 built-in Excel function to answer this question. Taxes on the salvage value should be negative for a 16 tax liability and positive for a tax credit.) 17 18 Output area: 19 20 Aftertax salvage value 21 Sell equipment 22 Taxes 23 Aftertax cash flow 24 25 26 Costs 27 Depreciation 28 EBT 29 Taxes 30 Net income 31 OCF $60,000 Year O Year 1 32 Capital spending 33 Net working capital 1 Graded Worksheet 77,000 Year 2 Year 3 Year 4 Year 5 77,000 77,000 77,000 77,000 4 Input area: 5 6 Installation cost $385,000 7 Pretax salvage value $60,000 8 Operating cost per year $135,000 9 Initial NWC $35,000 10 Tax rate 21% 11 Discount rate 10% 12 Project and asset life 5 13 14 (Use cells A6 to B12 from the given information to complete this question. You must use the 15 built-in Excel function to answer this question. Taxes on the salvage value should be negative for a 16 tax liability and positive for a tax credit.) 17 18 Output area: 19 20 Aftertax salvage value 21 Sell equipment 22 Taxes 23 Aftertax cash flow 24 25 26 Costs 27 Depreciation 28 EBT 29 Taxes 30 Net income 31 OCF 32 Capital spending 33 Net working capital 34 Total cash flow 35 NPV mm 36 $60,000 Year O Year 1 77,000 Year 2 Year 3 Year 4 Year 5 77,000 77,000 77,000 77,000 2 34 5 Dog Up! Franks is looking at a new sausage system with an installed cost of $385,000. This cost will be depreciated straight-line to zero over the project's five-year life, at the end of which the sausage system can be scrapped for $60,000. The sausage system will save the firm $135,000 per year in pretax operating costs, and the system requires an initial investment in net working capital of $35,000. If the tax rate is 21 percent and the discount rate is 10 percent, what is the NPV of this project? Input area: 6 Installation cost $385,000 7 Pretax salvage value $60,000 8 Operating cost per year $135,000 9 Initial NWC $35,000 10 Tax rate 21% 11 Discount rate 10% 12 Project and asset life 5 13 14 (Use cells A6 to B12 from the given information to complete this question. You must use the 15 built-in Excel function to answer this question. Taxes on the salvage value should be negative for a 16 tax liability and positive for a tax credit.) 17 18 Output area: 19 20 Aftertax salvage value 21 Sell equipment 22 Taxes 23 Aftertax cash flow 24 25 26 Costs 27 Depreciation 28 EBT 29 Taxes 30 Net income 31 OCF $60,000 Year O Year 1 32 Capital spending 33 Net working capital 1 Graded Worksheet 77,000 Year 2 Year 3 Year 4 Year 5 77,000 77,000 77,000 77,000 4 Input area: 5 6 Installation cost $385,000 7 Pretax salvage value $60,000 8 Operating cost per year $135,000 9 Initial NWC $35,000 10 Tax rate 21% 11 Discount rate 10% 12 Project and asset life 5 13 14 (Use cells A6 to B12 from the given information to complete this question. You must use the 15 built-in Excel function to answer this question. Taxes on the salvage value should be negative for a 16 tax liability and positive for a tax credit.) 17 18 Output area: 19 20 Aftertax salvage value 21 Sell equipment 22 Taxes 23 Aftertax cash flow 24 25 26 Costs 27 Depreciation 28 EBT 29 Taxes 30 Net income 31 OCF 32 Capital spending 33 Net working capital 34 Total cash flow 35 NPV mm 36 $60,000 Year O Year 1 77,000 Year 2 Year 3 Year 4 Year 5 77,000 77,000 77,000 77,000
Expert Answer:
Related Book For
Fundamentals of Corporate Finance
ISBN: 978-0077861629
8th Edition
Authors: Stephen A. Ross, Randolph W. Westerfield, Bradford D.Jordan
Posted Date:
Students also viewed these finance questions
-
An employee received the following benefits: regular compensation income, net of P25,000 SSS, PHIC & HDMF employee share - P850,000; 13th month pay - P120,000; De minimis benefits within their limits...
-
Which do you prefer: a sales tax that will be in effect next year only, or a permanent sales tax that applies to all goods both this year and next year? Answer assuming the tax rates are set so the...
-
The balance sheet of Roop Industries is shown below. The December 31, 2015 value of operations is $651 million and there are 10 million common shares. What is the price per share? Balance Sheet,...
-
Extreme Machine manufactures machines and parts for various industries; they have an office in Youngstown, Ohio. Avery Dennison manufactures and sells labels from a plant in Mentor, Ohio. They use...
-
Welch Company, which expects to start operations on January 1, 2011, will sell digital cameras in shopping malls. Welch has budgeted sales as indicated in the following table. The company expects a...
-
Part 1: How long does it take for an investment to double in value if it earns (a) 4%, (b) 6%, (c) 9%, (d) 12%, (e) 15% annual compound interest? Solve above using method of 1) Interpolation (Using...
-
N&N Hospital is facing problems in its data organization. As database analyst, you have to normalize following N&N Hospital data up to 4NF. Elaborate each step you perform with logic and state...
-
Q6 and Q 7 combined: Q6: Today is May 24th 2023. You are Chief Economist at Cornerstone Economics Inc, an economic research consulting company in Sydney, Australia, with great views over Sydney...
-
How would you assess the overall financial health ofthis company? Liquidity Ratios Current ratio Quick ratio Cash ratio Efficiency Ratios Inventory turnover ratio Days' sales in inventory Accounts...
-
1. Explain the difference between e-business and e-commerce? 2. The rapid development of technology and digitalization has had an impact on shifts in business models and the relationship between...
-
Consider the JavaScript code segment below: var choco = ["Hershey", "M&M", "Godiva", "Cadbury"]; var yumCandy = choco[choco.length - 1]; What us the value of yumCandy>:
-
1. Explain what your approach is for communicating with stakeholders (both internal and external to the project) during the project. 2. Complete the table below with at least 5 different...
-
For the following chart, the left column is Walmart and the right column is CVS. Both have been in business for 10 years with steady growth but each business has a different viewpoint in many...
-
What are some of the various ways to implement an awareness program?
-
Size of Accounts Receivable Essence of Skunk Fragrances, Ltd., sells 4,500 units of its perfume collection each year at a price per unit of $400. All sales are on credit with terms of 2/10, net 40....
-
Estimate the DCF Growth Rate suppose in a snap Ltd, just issued a dividend of $1.25 per share on its common stock. The company paid dividends of $.85, $.90, $1.04, and $1.10 per share in the last...
-
Net Fixed Assets and Depreciation On the balance sheet, the net fixed assets (NFA) account is equal to the gross fixed assets (FA) account (which records the acquisition cost of fixed assets) minus...
-
What were Aristotles two main classifications of motion?
-
One kg weighs 10 N on Earth. Would it weigh more or less on the Moon?
-
Which has the greater density1 kg of water or 10 kg of water?
Study smarter with the SolutionInn App