Esfandairi Enterprises is considering a new three-year expansion project that requires an initial fixed asset investment...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Esfandairi Enterprises is considering a new three-year expansion project that requires an initial fixed asset investment of $2.18 million. The fixed asset will be depreciated straight-line to zero over its three-year tax life. The project is estimated to generate $1.645 million in annual sales, with costs of $610,000. The tax rate is 21 percent and the required return is 12 percent. Suppose the project requires an initial investment in net working capital of $250,000, and the fixed asset will have a market value of $180,000 at the end of the project. What is the project's Year 0 net cash flow? Year 1? Year 2? Year 3? What is the NPV? Input area: Asset investment $2,180,000 Estimated annual sales $1,645,000 Costs $610,000 Tax rate 21% Required return Project and asset live 12% 3 Initial investment in NWC $250,000 $180,000 Fixed asset value at end (Use cells A6 to B13 from the given information to complete this question. You must use the built-in Excel function to answer this question. Taxes on the salvage value should be negative for a tax liability and positive for a tax credit.) 9 Output area: 1 Aftertax salvage value 2 Sell equipment B Taxes 4 Aftertax salvage value 5 6 7 Sales 8 Costs 9 Depreciation CDT Year O $180,000 37,800 $142,200 + Year 1 Year 2 $1,645,000 $1,645,000 $610,000 726,667 $610,000 726,667 Year 3 $1,645,000 $610,000 726,667 cano c can Esfandairi Enterprises is considering a new three-year expansion project that requires an initial fixed asset investment of $2.18 million. The fixed asset will be depreciated straight-line to zero over its three-year tax life. The project is estimated to generate $1.645 million in annual sales, with costs of $610,000. The tax rate is 21 percent and the required return is 12 percent. Suppose the project requires an initial investment in net working capital of $250,000, and the fixed asset will have a market value of $180,000 at the end of the project. What is the project's Year 0 net cash flow? Year 1? Year 2? Year 3? What is the NPV? Input area: Asset investment $2,180,000 Estimated annual sales $1,645,000 Costs $610,000 Tax rate 21% Required return Project and asset live 12% 3 Initial investment in NWC $250,000 $180,000 Fixed asset value at end (Use cells A6 to B13 from the given information to complete this question. You must use the built-in Excel function to answer this question. Taxes on the salvage value should be negative for a tax liability and positive for a tax credit.) 9 Output area: 1 Aftertax salvage value 2 Sell equipment B Taxes 4 Aftertax salvage value 5 6 7 Sales 8 Costs 9 Depreciation CDT Year O $180,000 37,800 $142,200 + Year 1 Year 2 $1,645,000 $1,645,000 $610,000 726,667 $610,000 726,667 Year 3 $1,645,000 $610,000 726,667 cano c can
Expert Answer:
Posted Date:
Students also viewed these finance questions
-
Consider the graph of a function g(x). g(x) 5 f 3 2 1 2 3 4 5 6 Find the point c at which the function has a jump discontinuity but is right-continuous. C = What value should be assigned to g(c) to...
-
Eastern Polymers, Inc., processes a base chemical into plastic. Standard costs and actual costs for direct materials, direct labor, and factory overhead incurred for the manufacture of 23,500 units...
-
The two parallel plates in FIGURE P23.53 are 2.0 cm apart and the electric field strength between them is 1.0 Ã 10 4 N/C. An electron is launched at a 45° angle from the positive plate....
-
Derive Eq. (15-40a). Equation (15-40a) KPL.mol 1-C3XA.I.mol PL.mol NA,mol In C3=1+ C3 1-C3XA.bulk,mol. PS,mol
-
The following information about the payroll for the week ended March 17 was obtained from the records of Butte Mining Co.: Instructions1. For the March 17 payroll, determine the employee FICA tax...
-
why the accounting profession would be reluctant to recognise that accounting is a constructed process ?Please draw on articles, theory and examples to support your argument References require
-
Explain how organizational goals and objectives are linked to organizational staffing. Explain why organizations and people resist change.
-
If log 3x=3, find the value of x without a calculator. X= (Simplify your answer.)
-
Simplify the radical expression, using absolute value bars if needed. 10(2x)10
-
Darla is really a nice girl. I like her, honestly," said housekeeping team supervisor Wendy Smith, "but she's driving me crazy." "What's wrong?" asked Janis Fredericks, Wendy's friend from the...
-
In this week's discussion board we are going to examine how the industry trends that are impacting health care organizations determine the skills and abilities that a health care manager needs to be...
-
= A metallic solid (density p= 4000 kg/m, specific heat C, = 150 J/kg/K, thermal conductivity k =10 W/m/K) spherical particle of diameter 500 um moves through a gas in a chamber at a speed of 5 m/s....
-
Is it possible to synthesize from these two when cutting in this way? Also, please explain the necessary reagents, etc. as a synthetic method at that time. Xx di gon
-
Calculate the change in entropy when 100 kJ of energy is transferred reversibly and isothermally as heat to a large block of copper at (i) 0 C, (ii) 50 C.
-
John Sheng, cost accountant at Starlet Company, is developing departmental manufacturing overhead application rates for the companys tooling and fabricating departments. The budgeted overhead for...
-
Calculate and Use Overhead Rate Bagley Corporation expects to incur \($450,000\) of factory over- head and \($600,000\) of general and administrative costs next year. Direct labor costs at \($20\)...
-
KAB, Inc. has two service departments (S1 and S2) and two production departments (P1 and P2). Information from the most recent year shows the following for each department: KAB allocates S1 to the...
Study smarter with the SolutionInn App