{[ promptMessage ]}

Bookmark it

{[ promptMessage ]}

Ch_10_HW_A_Solutions - Ch 10 HW A Solutions 1 Initial cash...

Info iconThis preview shows pages 1–2. Sign up to view the full content.

View Full Document Right Arrow Icon
Ch 10 HW A Solutions 1 Ch 10 HW A Solutions 1. Initial cash flow = $6.51 million + $9.80 million + $0.90 million = $17.21 million $0.32 million is sunk cost and not taken into consideration. 2. Using stand alone project principle, the annual sales figure for evaluating the project is: (280 * 150,000) + (3,000 * 40,000) – (300 * 275,000) = 79.50 million 3. Initial Outlay = 5,550,000 Operating Cashflow = (R t – C t )(1 – T) + D t T OCF = (4,900,000 – 2,000,000)(1 – 0.34) + (5,550,000 / 3)(0.34) D t = 5,550,000 / 3 because it is straight line depreciation to zero over 3 years. OCF = 2,543,000.00 4. Terminal cash flow = 0 NPV = 161,297.10 5. Initial Outlay = 5,550,000 + 500,000 = 6,050,000.00 6. Operating Cashflow = (R t – C t )(1 – T) + D t T = ( 4,900,000 2,000,000 )(1 – 0.34 ) + ( 5,550,000 / 3 )( 0.34 ) D t = 5,550,000 / 3 because it is straight line depreciation to zero over 3 years. OCF = 2,543,000.00 Year 1 Net Cash Flow = 2,543,000.00 7. Year 2 Net Cash Flow = 2,543,000.00 8. Terminal Cash Flow = 500,000 + ( 1,000,000 – 0)(1 – 0.34 ) Year 3 Net Cash Flow = Terminal Cash Flow + OCF = 500,000 + ( 1,000,000 – 0)(1 – 0.34 ) + 2,543,000.00 = 3,703,000.00 9. NPV = 404,460.00 10. Operating Cashflow 1 = (R t – C t )(1 – T) + D t T = ( 4,900,000 2,000,000 )(1 – 0.34 ) + ( 5,550,000 )( 0.3333 )( 0.34 ) D t = ( 5,550,000 )( 0.3333 ) because it is MACRS depreciation over 3 years.
Background image of page 1

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full Document Right Arrow Icon
Image of page 2
This is the end of the preview. Sign up to access the rest of the document.

{[ snackBarMessage ]}