Quad Enterprises is considering a new three-year expansion project that requires an initial fixed asset investment of...

3.8 Ratings (538 Votes)

Year 0 investment= Initial Investment+working capital investment=2300000+270000=$2570000

First Year Depreciation expense=$2.3mn

Year	Revenue	Cost	Salvage Value	Depreciation expense	Profit after Depreciation(Revenue-Cost+salavage value-Depreciation)	Tax (Profit after Depreciation*22%)	Cash Flow(Profit after depreciation-tax+depreciation)	Present Value of cash flow (Cash Flow/(1+required rate)^year)
-	(2,570,000)	-	-	-	(2,570,000)	-	(2,570,000)	(2,570,000)
1	1,720,000	628,000	-	2,300,000	(1,208,000)	-	1,092,000	992,727
2	1,720,000	628,000	-	-	1,092,000	240,240	851,760	703,934
3	1,720,000	628,000	210,000	-	1,302,000	286,440	1,015,560	763,005
							NPV(Total present value)	(110,334)

a) Cash flow for year 0,1,2& 3 are $-2570000,$1092000,$851760,$1015560 respectively and NPV is $-110334.58

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

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

a.	Ifthe tax rate is 22 percent, what is the project’s Year 0 net cashflow? Year 1? Year 2? Year 3? (A negativeanswer should be indicated by a minus sign. Do notround intermediate calculations and enter your answers in dollars,not millions of dollars, e.g., 1,234,567.)
b.	Ifthe required return is 10 percent, what is the project's NPV?(Do not round intermediate calculations and enter youranswers in dollars, not millions of dollars, rounded to two decimalplaces, e.g., 1,234,567.89.)