XYZ, Inc. is considering a 5-year project. The production will require net working capital investments each...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
XYZ, Inc. is considering a 5-year project. The production will require net working capital investments each year equal to 15% of the projected sales. Total fixed costs are $1,350,000 per year, variable production costs are $210 per unit, and the units are priced at $345 each. The equipment needed to begin production has an intalled cost of $23,000,000. The equipment is qualified as seven-year MACRS property. The company is in the 35% marginal tax bracket and has a required rate of return on all its projects of 18%. Salvage value will be the same as the book value at the end of year 5. Please finish the project valuation and answer the following questions. All the colored cells need to be filled in. Input Area Year 1 2 3 4 6. 7 8 Projected unit sales 80,000 85,000 90,000 95,000 95,000 MACRS Rates 14.29% 24.49% 17.49% 12.49% 8.93% 8.92% 8.93% 4.46% NWC/year (% of projected sales ) 15% Fixed costs $1,350,000 Variable cost per unit $210 Unit price $345 Equipment cost, year 0 $23,000,000 Tax Rate 35% Required return 18% 1. Please complete the cash flow estimation table. What are the projected cash flows for each year? (5 points) Year 1 3 4 Ending book value Depreciation Depreciation (Accum) Sales Variable costs Fixed costs Depreciation EBIT Таxes Net income NOPAT Change in NWC САРЕХ Salvage value Total cash flow 2. What is the NPV and IRR for this project? Shall the project be accepted? Why? (2 points) NPV = IRR = Type your answer here: XYZ, Inc. is considering a 5-year project. The production will require net working capital investments each year equal to 15% of the projected sales. Total fixed costs are $1,350,000 per year, variable production costs are $210 per unit, and the units are priced at $345 each. The equipment needed to begin production has an intalled cost of $23,000,000. The equipment is qualified as seven-year MACRS property. The company is in the 35% marginal tax bracket and has a required rate of return on all its projects of 18%. Salvage value will be the same as the book value at the end of year 5. Please finish the project valuation and answer the following questions. All the colored cells need to be filled in. Input Area Year 1 2 3 4 6. 7 8 Projected unit sales 80,000 85,000 90,000 95,000 95,000 MACRS Rates 14.29% 24.49% 17.49% 12.49% 8.93% 8.92% 8.93% 4.46% NWC/year (% of projected sales ) 15% Fixed costs $1,350,000 Variable cost per unit $210 Unit price $345 Equipment cost, year 0 $23,000,000 Tax Rate 35% Required return 18% 1. Please complete the cash flow estimation table. What are the projected cash flows for each year? (5 points) Year 1 3 4 Ending book value Depreciation Depreciation (Accum) Sales Variable costs Fixed costs Depreciation EBIT Таxes Net income NOPAT Change in NWC САРЕХ Salvage value Total cash flow 2. What is the NPV and IRR for this project? Shall the project be accepted? Why? (2 points) NPV = IRR = Type your answer here:
Expert Answer:
Answer rating: 100% (QA)
Operating cash flow OCF each year income after tax depreciation ... View the full answer
Posted Date:
Students also viewed these finance questions
-
The following is the description of a cost: total fixed costs are $50 000 per month and the variable cost per unit is $10 when production is under 1000 units. The variable cost drops to $9 per unit...
-
An ice-cream shop wants to model the relationship between ice cream sales and temperature. They collect data on temperature (in Fahrenheit) and sales (in dollars) for twenty summer days. Let x be the...
-
Total fixed costs are $25,000 for Haag Inc. It has a contribution margin per unit of $15, and a contribution margin ratio of 25%. Compute the break-even sales in dollars.
-
Suppose n is divisible by 6. Let (,P) be the space = {1,...,n} with the uniform probability P, let A be the event consisting of all even numbers, and let B be the event of all numbers divisible by...
-
Manzer Enterprises produces premier raspberry jam. Output is measured in pints. Manzer uses the weighted average method. During January, Manzer had the following production data: Units in process,...
-
Renfro Rentals has issued bonds that have a 10% coupon rate, payable semiannually. The bonds mature in 8 years, have a face value of $1,000, and a yield to maturity of 8.5%. What is the price of the...
-
Which of the following is not a good reason for a paint manufacturer to use activity-based costing? a. The paint industry is highly competitive. b. The paint manufacturer produces a variety of paint...
-
Camp Surplus began May 2014 with 67 tents that cost $25 each. During the month, Camp Surplus made the following purchases at cost: Camp Surplus sold 323 tents, and at May 31 the ending inventory...
-
Step 3: Testing Your Configuration Update 1. Restart the SSH service. [Your solution command here] 2. Exit the root account. [Your solution command here] 3. SSH to the target machine using your sysd...
-
Large central power stations (about 1000 MW electrical) using fluidized bed combustors may be built some day These giants would be fed 240 tons of coallhr (90% C, 10 % H2,), 50% of which would burn...
-
Problem 1. Let ABCD be a rectangle and let ABE, BCF be equilateral tri angles built, one outside, and one inside the rectangle. Compute |EF| given the side lengths of the rectangle.
-
T Ltd has owned 90% of the ordinary share capital of B Ltd for many years. Both are UK resident. Recent results for the two companies are as follows: No dividends have been received by either company...
-
Basenote Ltd is a wholly-owned subsidiary of Apexine Ltd. Both companies are UK resident and prepare accounts to 31 March each year. Results for the year to 31 March 2022 are as follows: Calculate...
-
William made the following acquisitions of preference shares in Pangol plc: In January 2021, the company made a 1 for 4 bonus issue. In February 2022, William sold 450 shares for 4 per share....
-
Answer the following questions: (a) who should register for VAT? (b) when should registration occur? (c) what are the consequences of failing to register? (d) when may a taxable person deregister?...
-
Melanie bought a house on 1 September 1990 for 31,000. The house was sold on 31 December 2021 for 173,000. Compute the chargeable gain arising in each of the following cases: (a) Melanie occupied the...
-
Cell Phone Survey Data Cell Phone Service Gender Provider M M M M M M M F F M M M M F F M F M F M M M F F M Verizon Verizon AT&T AT&T AT&T AT&T M AT&T F AT&T M F F M F M F M F M AT&T AT&T AT&T M AT&T...
-
Conduct a VRIO analysis by ranking Husson University (in Maine) business school in terms of the following six dimensions relative to the top three rival schools. If you were the dean with a limited...
-
a. Suppose that General Hospital has a current ratio of 0.5. Which of the following actions would improve (increase) this ratio? Use cash to pay off current liabilities. Collect some of the current...
-
What is the role of internal control in an organization?
-
What are the elements and principles of the COSO framework?
Study smarter with the SolutionInn App