CF and NPV for a project: Midland Ltd is considering buying a new farm that it...

Free

50.1K

Verified Solution

Question

Finance

CF and NPV for a project: Midland Ltd isconsidering buying a new farm that it plans to operate for 10years. The farm will require an initial investment of $12,000,000.The investment will consist of $2,000,000 for land and $10,000,000for trucks and other equipment. The land, all trucks, and all otherequipment are expected to be sold at the end of 10 years at a priceof $5 million, $2 million above book value. The farm is expected toproduce revenue of $1,800,000 each year, and an after tax annualcash flow from operations of $1,551,600. The tax rate is 35percent, and the appropriate discount rate is 13.80 percent. NPV =$________

Answer & Explanation Solved by verified expert

4.5 Ratings (715 Votes)

**Tax on Gain = 2,000,000*.35= 700,000

After tax sale value =sale value -Tax

= 5,000,000- 700,000

= $ 4,300,000

Present value of cash flow =[PVA13.80%,10*annual cash flow] +[PVF13.80%,10*After tax sale value]

=[5.25709* 1,551,600 ]+[.27452*4300000]

= 8156900.84+ 1180436

= 9,337,336.84

NPV=present value -Initial cost

= 9337336.84- 12000000

= -2,662,663.16

**find present value factor and present value annuity factor using financial calculator

Get Answers to Unlimited Questions

Join us to gain access to millions of questions and expert answers. Enjoy exclusive benefits tailored just for you!

Membership Benefits:

Unlimited Question Access with detailed Answers
Zin AI - 3 Million Words
10 Dall-E 3 Images
20 Plot Generations
Conversation with Dialogue Memory
No Ads, Ever!
Access to Our Best AI Platform: Flex AI - Your personal assistant for all your inquiries!

Become a Member

Transcribed Image Text

CF and NPV for a project: Midland Ltd isconsidering buying a new farm that it plans to operate for 10years. The farm will require an initial investment of $12,000,000.The investment will consist of $2,000,000 for land and $10,000,000for trucks and other equipment. The land, all trucks, and all otherequipment are expected to be sold at the end of 10 years at a priceof $5 million, $2 million above book value. The farm is expected toproduce revenue of $1,800,000 each year, and an after tax annualcash flow from operations of $1,551,600. The tax rate is 35percent, and the appropriate discount rate is 13.80 percent. NPV =$________