FI515_W5_Project_

# FI515_W5_Project_ - a Price 70,000 Modifications 15,000 NWC...

• Notes
• 2

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

a. Price 70,000 Modifications 15,000 NWC Change 4,000 Net Cost 89,000 = \$89,000 b. 25,000*0.6=15,000 (After Tax) Year 1 = 85,000*.33=28,050 (Deprecation) Year 2 = 85,000*.45=38,250 (Deprecation) Year 3 = 85,000*.15=12,750 (Deprecation) Year 1 = 28,050*.40=11,220 (Deprecation Shield) Year 2 = 38,250*.40=15,300 (Deprecation Shield) Year 3 = 12,750*.40=5,100 (Deprecation Shield) Year 1 Year 2 Year 3 After Tax 15,000 15,000

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

This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: 15,000 (Deprecation Shield) 11,220 15,300 5,100 Net Cash Flow 26,220 30,300 20,100 c. Salvage Tax 30,000-5,950=24,050 24,050*.4=9,620 Salvage Value = 30,000-Salvage tax = 9,620 20,380 + Return on NWC 4,000 End of Project Cash Flow \$24,380 d. CF0= - 89,000 CF1 = 26,220 CF3 = 44,480 I/YR = 10 Solved for NPV = - 6,703.83 Since this project has a NPV of -6,702.83 it should not be accepted...
View Full Document

• Spring '12
• Willaims
• Net Present Value, Generally Accepted Accounting Principles, \$89,000, Deprecation Shield, \$24,380

{[ snackBarMessage ]}

### What students are saying

• As a current student on this bumpy collegiate pathway, I stumbled upon Course Hero, where I can find study resources for nearly all my courses, get online help from tutors 24/7, and even share my old projects, papers, and lecture notes with other students.

Kiran Temple University Fox School of Business ‘17, Course Hero Intern

• I cannot even describe how much Course Hero helped me this summer. It’s truly become something I can always rely on and help me. In the end, I was not only able to survive summer classes, but I was able to thrive thanks to Course Hero.

Dana University of Pennsylvania ‘17, Course Hero Intern

• The ability to access any university’s resources through Course Hero proved invaluable in my case. I was behind on Tulane coursework and actually used UCLA’s materials to help me move forward and get everything together on time.

Jill Tulane University ‘16, Course Hero Intern