Argyl Manufacturing is evaluating the possibility of expanding its operations. This expansion will require the purchase of land at a cost of $140,000. A new building will cost $140,000 and will be depreciated on a straight-line basis over 20 years to a salvage value of $0. Actual land salvage at the end of 20 years is expected to be $240,000. Actual building salvage at the end of 20 years is expected to be $180,000. Equipment for the facility is expected to cost $210,000. Installation costs will be an additional $40,000 and shipping costs will be $10,000. This equipment will be depreciated as a 7-year MACRS asset. Actual estimated salvage at the end of 20 years is $0. The project will require net working capital of $55,000 initially (year 0), an additional $50,000 at the end of year 1, and an additional $50,000 at the end of year 2. The project is expected to generate increased EBIT (operating income) for the firm of $120,000 during year 1. Annual EBIT is expected to grow at a rate of 3 percent per year until the project terminates at the end of year 20. The marginal tax rate is 40 percent. Use Table 9A-3 and Table I to answer the questions below. Round your answers to the nearest dollar. Compute the initial net investment. $   Compute the annual net cash flow from the project in year 20. $

Essentials Of Investments
11th Edition
ISBN:9781260013924
Author:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Chapter1: Investments: Background And Issues
Section: Chapter Questions
Problem 1PS
icon
Related questions
Question

Argyl Manufacturing is evaluating the possibility of expanding its operations. This expansion will require the purchase of land at a cost of $140,000. A new building will cost $140,000 and will be depreciated on a straight-line basis over 20 years to a salvage value of $0. Actual land salvage at the end of 20 years is expected to be $240,000. Actual building salvage at the end of 20 years is expected to be $180,000. Equipment for the facility is expected to cost $210,000. Installation costs will be an additional $40,000 and shipping costs will be $10,000. This equipment will be depreciated as a 7-year MACRS asset. Actual estimated salvage at the end of 20 years is $0. The project will require net working capital of $55,000 initially (year 0), an additional $50,000 at the end of year 1, and an additional $50,000 at the end of year 2. The project is expected to generate increased EBIT (operating income) for the firm of $120,000 during year 1. Annual EBIT is expected to grow at a rate of 3 percent per year until the project terminates at the end of year 20. The marginal tax rate is 40 percent. Use Table 9A-3 and Table I to answer the questions below. Round your answers to the nearest dollar.

Compute the initial net investment.

$  

Compute the annual net cash flow from the project in year 20.

$  

TABLE I
Future Value Interest Factor (FVIF) ($1 at i % per period for n periods); FVIF = (1 + i)"; FV, = PV, (FVIF,in)
Period, n 1%
2%
1.000
1.000
1.020 1.030
3%
4%
5%
6%
7%
8%
9%
10%
1.000
1.100
11%
1.000
1.110
12%
1.000
1.120
13%
1.000
1.070
1.000
1.000
1.040
1.000
1.000
1.060
1.000
1.080
1.000
1.090
1.000
1.130
1.010
1.050
1.103
1.158
1
1.020
1.030
1.040 1.061
1.093
1.061
1.082
1.125
1.254
1.405
1.124
1.191
1.262
1.338
1.419
1.145
1.166
1.260
1.188
1.295
1.412
1.539
1.210
1.331
1.232
1.368
1.277
1.443
1.225
4
1.041
1.082 1.126
1.170
1.216
1.311
1.360
1.464
1.518
1.574
1.630
1.051
1.104 1.159
1.217
1.276
1.403
1.469
1.611
1.685
1.762
1.842
1.062
1.072
1.083
1.094
6.
7
1.126 1.194
1.149 1.230
1.265
1.316
1.340
1.407
1.477
1.551
1.501
1.606
1.587
1.677
1.828
1.772
1.949
1.870
2.076
1.974
2.211
2.082
2.353
1.504
1.714
8.
9.
1.172 1.267
1.195 1.305
1.369
1.423
1.594
1.689
1.718
1.838
1.851
1.999
1.993
2.172
2.144
2.358
2.305
2.558
2476
2.773
3.106
2.658
3.004
1.105
1.219 1.344
1.243
1.268
1.629
1.791
2.367
2.594
2.853
3.138
10
1.480
1.967
2.159
2.839
3.395
2.580
2.813
11
1.116
1.127
1.384
1.426
1.539
1.601
1.710
1.796
1.898
2.012
2.105
2.252
2.332
2.518
3.152
3.498
3.479
3.896
3.836
4.335
12
13
14
1.138
1.149
1.294 1.469
1.319
1.513
1.665
1.732
1.886
1.980
2.133
2.261
2.410
2.579
2.720
2.937
3.066
3.342
3.452
3.797
3.883
4.310
4.363
4.887
4.898
5.535
3.642
3.970
4.328
4.717
15
1.161
1.346
1.558
1.801
2.079
2.397
2.759
3.172
3.426
4.177
4.785
5311
5.474
6.130
6.254
1.373
2.952
4.595
5.054
5.560
16
1.173
1.605
1.873
2.183
2.540
7.067
1.184
1.196
6.866
7.690
7.986
17
18
1.400 1.653
1.428
1.948
2.026
2.292
2.407
2527
2.653
2.693
2.854
3.026
3.207
4.049
4.292
3.159
3.380
3.700
3.996
5.895
6.544
1.702
1.754
1.486 1.806
9.024
19
20
1.208
1.220
1.270
7.263
8.062
12.239
8.613
9.646
1.457
2.107
2.191
3.617
3.870
4.316
4.661
5.142
6.116
10.197
11.523
6.728
5.604
7.911
6.341
6.848
24
1.608 2.033
2.563
3.225
5.072
5.427
9.850
15.179
18.790
21.231
25
1.282
1.641
2.094
2.666
3.386
8.623
10.835
13.585
17.000
30
40
1.348
1.489
2.427
1.811
2.208 3.262
3.243
4.801
4.322
7.040
5.743
7.612
10.286 14.974
10.063
21.725
13.268
31.409
17.449
45.259
22.892
65.001
29.960
93.051
39.116
132.782
50
60
1.645
1.817
2.692 4.384
5.892
3.281
7.107 11.467
10.520 18.679
18.420 29.457
32.988 57.946 101.257
46.902
74.358
117.391
304.482
184.565 289.002
524.057 897.597
450.736
176.031
1,530.05
Period, n 14%
15%
16%
17%
18%
1.000
1.180
19%
20%
24%
28%
32%
36%
40%
1.000
1.320
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.280
1.000
1.000
1.140
1.150
1.160
1.170
1.190
1.200
1.240
1.360
1.400
1.960
2
1.300
1322
1.346
1.369
1.392
1.416
1.440
1.538
1.638
1.742
1.850
1.482
1521
1.749
2.011
1.907
2.300
2.515
2.744
3.842
5378
3
1.561
1.602
1.643
1.685
1.728
2.067
1.874
2.192
1.939
2.288
4.
1.689
1.925
1.811
2.100
2.436
2.826
2.005
2.386
2.074
2.488
2.364
2.932
2.684
3.436
3.036
4.007
3.421
4.653
6.
7.
2.195
2502
7530
10.541
2313
2.565
3.001
2.700
2.840
2.986
3.583
3.635
4.508
4.398
5.629
5.290
6.983
6.328
8.605
2.660
3.185
3.379
2.853
3.252
3.278
3.803
5.590
6.931
3.511
4.108
4.807
5.624
4.021
7.206
9.223
11.703
14.758
20.661
8.
3.059
3.518
3.759
4.435
4.300
9.217
12.166
9
4.785
5.160
15.917
10
11
3.707
4.226
4.046
4.652
4.411
5.117
5.234
6.176
5.695
6.777
6.192
7.430
8.594
10.657
13.215
11.806
15.112
16.060
21.199
21.647
29.439
28.925
40.496
12
13
4.818
5.492
5.350
6.153
6.580
7.699
40.037
54.451
5.926
6.886
7.988
9.266
7.288
8.599
8.064
8.916
19.343
24.759
27.983
36.937
56.694
79.372
9.596
10.699
16.386
7.076
8.137
9.007
48.757
64.359
14
6.261
7.138
10.147
11.974
11.420
13.590
12.839
15.407
20.319
25.196
31.961
40.565
74.053
111.120
155.568
15
10.539
100.712
16
17
8.137
9.276
9.358
10.761
10.748
12.468
136.969 217.795
304.914
186.278
12.330
14.129
16.172
19.244
18.488
22.186
31.243
38.741
51.923
66.461
84.954
112.139
14.426
16.879
16.672
19.673
23.214
18
10.575
12.375
14.463
16.777
22.901
26.623
31.948
48.039
148.023
85.071
108.890 195.391
253.338
426.879
19
12.056
14.232
19.748
27.252
59.568
344.540
597.630
13.743
23.212
32.429
65.032
139.380 257.916
20
24
16.367
28.625
19.461
35.236
23.106
43.297
27.393
53.109
38.338
79.497
468.574
374.144 783.023 1,603.00
478.905 1,033.59 2,180.08 4,499.88
634.820 1,645.50 4,142.07 10,143.0 24,201.4
66,520.8 219,562 700,038
73.864
174.631
836.683
3,214.20
95.396
237.376
216.542
25
30
26.462
50.950
32.919
66.212
40.874
85.850
50.658
111.065
62.669
143.371
77.388
184.675
40
700.233 1,083.66 1,670.70
60 2,595.92 4,384.00 7,370.20 12,335.4 20,555.1 34,105.0 56,347.5 402,996
750.378 1,051.67
2,566.22 3,927.36 5,988.91
188.884
267.864 378.721
533.869
1,469.77 5,455.91 19,426.7
9,100.44 46,890.4 229,350
50
Transcribed Image Text:TABLE I Future Value Interest Factor (FVIF) ($1 at i % per period for n periods); FVIF = (1 + i)"; FV, = PV, (FVIF,in) Period, n 1% 2% 1.000 1.000 1.020 1.030 3% 4% 5% 6% 7% 8% 9% 10% 1.000 1.100 11% 1.000 1.110 12% 1.000 1.120 13% 1.000 1.070 1.000 1.000 1.040 1.000 1.000 1.060 1.000 1.080 1.000 1.090 1.000 1.130 1.010 1.050 1.103 1.158 1 1.020 1.030 1.040 1.061 1.093 1.061 1.082 1.125 1.254 1.405 1.124 1.191 1.262 1.338 1.419 1.145 1.166 1.260 1.188 1.295 1.412 1.539 1.210 1.331 1.232 1.368 1.277 1.443 1.225 4 1.041 1.082 1.126 1.170 1.216 1.311 1.360 1.464 1.518 1.574 1.630 1.051 1.104 1.159 1.217 1.276 1.403 1.469 1.611 1.685 1.762 1.842 1.062 1.072 1.083 1.094 6. 7 1.126 1.194 1.149 1.230 1.265 1.316 1.340 1.407 1.477 1.551 1.501 1.606 1.587 1.677 1.828 1.772 1.949 1.870 2.076 1.974 2.211 2.082 2.353 1.504 1.714 8. 9. 1.172 1.267 1.195 1.305 1.369 1.423 1.594 1.689 1.718 1.838 1.851 1.999 1.993 2.172 2.144 2.358 2.305 2.558 2476 2.773 3.106 2.658 3.004 1.105 1.219 1.344 1.243 1.268 1.629 1.791 2.367 2.594 2.853 3.138 10 1.480 1.967 2.159 2.839 3.395 2.580 2.813 11 1.116 1.127 1.384 1.426 1.539 1.601 1.710 1.796 1.898 2.012 2.105 2.252 2.332 2.518 3.152 3.498 3.479 3.896 3.836 4.335 12 13 14 1.138 1.149 1.294 1.469 1.319 1.513 1.665 1.732 1.886 1.980 2.133 2.261 2.410 2.579 2.720 2.937 3.066 3.342 3.452 3.797 3.883 4.310 4.363 4.887 4.898 5.535 3.642 3.970 4.328 4.717 15 1.161 1.346 1.558 1.801 2.079 2.397 2.759 3.172 3.426 4.177 4.785 5311 5.474 6.130 6.254 1.373 2.952 4.595 5.054 5.560 16 1.173 1.605 1.873 2.183 2.540 7.067 1.184 1.196 6.866 7.690 7.986 17 18 1.400 1.653 1.428 1.948 2.026 2.292 2.407 2527 2.653 2.693 2.854 3.026 3.207 4.049 4.292 3.159 3.380 3.700 3.996 5.895 6.544 1.702 1.754 1.486 1.806 9.024 19 20 1.208 1.220 1.270 7.263 8.062 12.239 8.613 9.646 1.457 2.107 2.191 3.617 3.870 4.316 4.661 5.142 6.116 10.197 11.523 6.728 5.604 7.911 6.341 6.848 24 1.608 2.033 2.563 3.225 5.072 5.427 9.850 15.179 18.790 21.231 25 1.282 1.641 2.094 2.666 3.386 8.623 10.835 13.585 17.000 30 40 1.348 1.489 2.427 1.811 2.208 3.262 3.243 4.801 4.322 7.040 5.743 7.612 10.286 14.974 10.063 21.725 13.268 31.409 17.449 45.259 22.892 65.001 29.960 93.051 39.116 132.782 50 60 1.645 1.817 2.692 4.384 5.892 3.281 7.107 11.467 10.520 18.679 18.420 29.457 32.988 57.946 101.257 46.902 74.358 117.391 304.482 184.565 289.002 524.057 897.597 450.736 176.031 1,530.05 Period, n 14% 15% 16% 17% 18% 1.000 1.180 19% 20% 24% 28% 32% 36% 40% 1.000 1.320 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.280 1.000 1.000 1.140 1.150 1.160 1.170 1.190 1.200 1.240 1.360 1.400 1.960 2 1.300 1322 1.346 1.369 1.392 1.416 1.440 1.538 1.638 1.742 1.850 1.482 1521 1.749 2.011 1.907 2.300 2.515 2.744 3.842 5378 3 1.561 1.602 1.643 1.685 1.728 2.067 1.874 2.192 1.939 2.288 4. 1.689 1.925 1.811 2.100 2.436 2.826 2.005 2.386 2.074 2.488 2.364 2.932 2.684 3.436 3.036 4.007 3.421 4.653 6. 7. 2.195 2502 7530 10.541 2313 2.565 3.001 2.700 2.840 2.986 3.583 3.635 4.508 4.398 5.629 5.290 6.983 6.328 8.605 2.660 3.185 3.379 2.853 3.252 3.278 3.803 5.590 6.931 3.511 4.108 4.807 5.624 4.021 7.206 9.223 11.703 14.758 20.661 8. 3.059 3.518 3.759 4.435 4.300 9.217 12.166 9 4.785 5.160 15.917 10 11 3.707 4.226 4.046 4.652 4.411 5.117 5.234 6.176 5.695 6.777 6.192 7.430 8.594 10.657 13.215 11.806 15.112 16.060 21.199 21.647 29.439 28.925 40.496 12 13 4.818 5.492 5.350 6.153 6.580 7.699 40.037 54.451 5.926 6.886 7.988 9.266 7.288 8.599 8.064 8.916 19.343 24.759 27.983 36.937 56.694 79.372 9.596 10.699 16.386 7.076 8.137 9.007 48.757 64.359 14 6.261 7.138 10.147 11.974 11.420 13.590 12.839 15.407 20.319 25.196 31.961 40.565 74.053 111.120 155.568 15 10.539 100.712 16 17 8.137 9.276 9.358 10.761 10.748 12.468 136.969 217.795 304.914 186.278 12.330 14.129 16.172 19.244 18.488 22.186 31.243 38.741 51.923 66.461 84.954 112.139 14.426 16.879 16.672 19.673 23.214 18 10.575 12.375 14.463 16.777 22.901 26.623 31.948 48.039 148.023 85.071 108.890 195.391 253.338 426.879 19 12.056 14.232 19.748 27.252 59.568 344.540 597.630 13.743 23.212 32.429 65.032 139.380 257.916 20 24 16.367 28.625 19.461 35.236 23.106 43.297 27.393 53.109 38.338 79.497 468.574 374.144 783.023 1,603.00 478.905 1,033.59 2,180.08 4,499.88 634.820 1,645.50 4,142.07 10,143.0 24,201.4 66,520.8 219,562 700,038 73.864 174.631 836.683 3,214.20 95.396 237.376 216.542 25 30 26.462 50.950 32.919 66.212 40.874 85.850 50.658 111.065 62.669 143.371 77.388 184.675 40 700.233 1,083.66 1,670.70 60 2,595.92 4,384.00 7,370.20 12,335.4 20,555.1 34,105.0 56,347.5 402,996 750.378 1,051.67 2,566.22 3,927.36 5,988.91 188.884 267.864 378.721 533.869 1,469.77 5,455.91 19,426.7 9,100.44 46,890.4 229,350 50
ATABLE 9A.3
Depreciation Rates for MACRS Property Other than Real Property*
Recovery Year
3-Year
5-Year
7-Year
10-Year
15-Year
20-Year
1
33.33%
20.00%
14.29%
10.00%
5.00%
3.750%
2
44.45
32.00
24.49
18.00
9.50
7.219
3
14.81
19.20
17.49
14.40
8.55
6.677
4
7.41
11.52
1249
11.52
7.70
6.177
11.52
8.93
9.22
6.93
5.713
5.76
8.92
7.37
6.23
5.285
8.93
6.55
5.90
4.888
8
4.46
6.55
5.90
4.522
6.56
5.91
4.462
10
6.55
5.90
4.461
11
3.28
5.91
4.462
12
5.90
4.461
13
5.91
4.462
14
5.90
4.461
15
5.91
4.462
16
2.95
4.461
17
4.462
18
4.461
19
4.462
20
4.461
21
2231
67
Transcribed Image Text:ATABLE 9A.3 Depreciation Rates for MACRS Property Other than Real Property* Recovery Year 3-Year 5-Year 7-Year 10-Year 15-Year 20-Year 1 33.33% 20.00% 14.29% 10.00% 5.00% 3.750% 2 44.45 32.00 24.49 18.00 9.50 7.219 3 14.81 19.20 17.49 14.40 8.55 6.677 4 7.41 11.52 1249 11.52 7.70 6.177 11.52 8.93 9.22 6.93 5.713 5.76 8.92 7.37 6.23 5.285 8.93 6.55 5.90 4.888 8 4.46 6.55 5.90 4.522 6.56 5.91 4.462 10 6.55 5.90 4.461 11 3.28 5.91 4.462 12 5.90 4.461 13 5.91 4.462 14 5.90 4.461 15 5.91 4.462 16 2.95 4.461 17 4.462 18 4.461 19 4.462 20 4.461 21 2231 67
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 3 steps

Blurred answer
Knowledge Booster
Accounting for Impairment of Assets
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, finance and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Essentials Of Investments
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
FUNDAMENTALS OF CORPORATE FINANCE
FUNDAMENTALS OF CORPORATE FINANCE
Finance
ISBN:
9781260013962
Author:
BREALEY
Publisher:
RENT MCG
Financial Management: Theory & Practice
Financial Management: Theory & Practice
Finance
ISBN:
9781337909730
Author:
Brigham
Publisher:
Cengage
Foundations Of Finance
Foundations Of Finance
Finance
ISBN:
9780134897264
Author:
KEOWN, Arthur J., Martin, John D., PETTY, J. William
Publisher:
Pearson,
Fundamentals of Financial Management (MindTap Cou…
Fundamentals of Financial Management (MindTap Cou…
Finance
ISBN:
9781337395250
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Finance
ISBN:
9780077861759
Author:
Stephen A. Ross Franco Modigliani Professor of Financial Economics Professor, Randolph W Westerfield Robert R. Dockson Deans Chair in Bus. Admin., Jeffrey Jaffe, Bradford D Jordan Professor
Publisher:
McGraw-Hill Education