The Best Manufacturing Company is considering a new investment. Financial projections for the investment are tabulated here. The corporate tax rate is 34 percent. Assume all sales revenue is received in cash, all operating costs and income taxes are paid in cash, and all cash flows occur at the end of the year. All net working capital is recovered at the end of the project. Investment Sales revenue Operating costs Depreciation Net working capital spending Net income Cash flow Year 1 $ Year O Year 1 $27,000 330 a. Compute the incremental net income of the investment for each year. (Do not round intermediate calculations.) NPV Year 2 Year 3 Year 4 $14,000 $14,500 $15,000 $12,000 3,200 2,400 6,750 6,750 330 ? 280 3,000 6,750 380 Year O $ -27330 3,100 6,750 430 Year 2 $ 3069 b. Compute the incremental cash flows of the investment for each year. (Do not round intermediate calculations. A negative answer should be indicated by a minus sign.) Year 3 $ 3333 Year 1 $ Year 4 Year 2 $ c. Suppose the appropriate discount rate is 13 percent. What is the NPV of the project? (Do not round intermediate calculations and round your answer to 2 decimal places, e.g., 32.16.) 1881 Year 3 $ Year 4 $

EBK CONTEMPORARY FINANCIAL MANAGEMENT
14th Edition
ISBN:9781337514835
Author:MOYER
Publisher:MOYER
Chapter10: Capital Budgeting: Decision Criteria And Real Option
Section: Chapter Questions
Problem 6P
icon
Related questions
Question
The Best Manufacturing Company is considering a new investment. Financial projections
for the investment are tabulated here. The corporate tax rate is 34 percent. Assume all
sales revenue is received in cash, all operating costs and income taxes are paid in cash,
and all cash flows occur at the end of the year. All net working capital is recovered at the
end of the project.
Investment
Sales revenue
Operating costs
Depreciation
Net working capital spending
Net income
Year O
$27,000
Year 1
$
Cash flow
330
Year 1
$14,000 $14,500
3,000
6,750
380
280
a. Compute the incremental net income of the investment for each year. (Do not round
intermediate calculations.)
Year 2
Year 2
Year O
$-27330
Year 3
3,100 3,200
6,750
6,750
430
330
3069
$15,000 $12,000
2,400
6,750
?
Year 1
$
Year 4
Year 3
b. Compute the incremental cash flows of the investment for each year. (Do not round
intermediate calculations. A negative answer should be indicated by a minus sign.)
3333
Year 4
$
Year 2
$
c. Suppose the appropriate discount rate is 13 percent. What is the NPV of the project?
(Do not round intermediate calculations and round your answer to 2 decimal
places, e.g., 32.16.)
NPV
1881
Year 3
$
Year 4
$
Transcribed Image Text:The Best Manufacturing Company is considering a new investment. Financial projections for the investment are tabulated here. The corporate tax rate is 34 percent. Assume all sales revenue is received in cash, all operating costs and income taxes are paid in cash, and all cash flows occur at the end of the year. All net working capital is recovered at the end of the project. Investment Sales revenue Operating costs Depreciation Net working capital spending Net income Year O $27,000 Year 1 $ Cash flow 330 Year 1 $14,000 $14,500 3,000 6,750 380 280 a. Compute the incremental net income of the investment for each year. (Do not round intermediate calculations.) Year 2 Year 2 Year O $-27330 Year 3 3,100 3,200 6,750 6,750 430 330 3069 $15,000 $12,000 2,400 6,750 ? Year 1 $ Year 4 Year 3 b. Compute the incremental cash flows of the investment for each year. (Do not round intermediate calculations. A negative answer should be indicated by a minus sign.) 3333 Year 4 $ Year 2 $ c. Suppose the appropriate discount rate is 13 percent. What is the NPV of the project? (Do not round intermediate calculations and round your answer to 2 decimal places, e.g., 32.16.) NPV 1881 Year 3 $ Year 4 $
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 3 steps with 2 images

Blurred answer
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
EBK CONTEMPORARY FINANCIAL MANAGEMENT
EBK CONTEMPORARY FINANCIAL MANAGEMENT
Finance
ISBN:
9781337514835
Author:
MOYER
Publisher:
CENGAGE LEARNING - CONSIGNMENT
Intermediate Financial Management (MindTap Course…
Intermediate Financial Management (MindTap Course…
Finance
ISBN:
9781337395083
Author:
Eugene F. Brigham, Phillip R. Daves
Publisher:
Cengage Learning