The Best Manufacturing Company is considering a new investment. Financial projections for the investment are tabulated here. The corporate tax rate is 34 percent. Assume all sales revenue is received in cash, all operating costs and income taxes are paid in cash, and all cash flows occur at the end of the year. All net working capital is recovered at the end of the project. Investment Sales revenue Operating costs Depreciation Net working capital spending Net income Cash flow Year 1 $ Year O Year 1 $27,000 330 a. Compute the incremental net income of the investment for each year. (Do not round intermediate calculations.) NPV Year 2 Year 3 Year 4 $14,000 $14,500 $15,000 $12,000 3,200 2,400 6,750 6,750 330 ? 280 3,000 6,750 380 Year O $ -27330 3,100 6,750 430 Year 2 $ 3069 b. Compute the incremental cash flows of the investment for each year. (Do not round intermediate calculations. A negative answer should be indicated by a minus sign.) Year 3 $ 3333 Year 1 $ Year 4 Year 2 $ c. Suppose the appropriate discount rate is 13 percent. What is the NPV of the project? (Do not round intermediate calculations and round your answer to 2 decimal places, e.g., 32.16.) 1881 Year 3 $ Year 4 $
The Best Manufacturing Company is considering a new investment. Financial projections for the investment are tabulated here. The corporate tax rate is 34 percent. Assume all sales revenue is received in cash, all operating costs and income taxes are paid in cash, and all cash flows occur at the end of the year. All net working capital is recovered at the end of the project. Investment Sales revenue Operating costs Depreciation Net working capital spending Net income Cash flow Year 1 $ Year O Year 1 $27,000 330 a. Compute the incremental net income of the investment for each year. (Do not round intermediate calculations.) NPV Year 2 Year 3 Year 4 $14,000 $14,500 $15,000 $12,000 3,200 2,400 6,750 6,750 330 ? 280 3,000 6,750 380 Year O $ -27330 3,100 6,750 430 Year 2 $ 3069 b. Compute the incremental cash flows of the investment for each year. (Do not round intermediate calculations. A negative answer should be indicated by a minus sign.) Year 3 $ 3333 Year 1 $ Year 4 Year 2 $ c. Suppose the appropriate discount rate is 13 percent. What is the NPV of the project? (Do not round intermediate calculations and round your answer to 2 decimal places, e.g., 32.16.) 1881 Year 3 $ Year 4 $
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
Related questions
Question
Transcribed Image Text:The Best Manufacturing Company is considering a new investment. Financial projections
for the investment are tabulated here. The corporate tax rate is 34 percent. Assume all
sales revenue is received in cash, all operating costs and income taxes are paid in cash,
and all cash flows occur at the end of the year. All net working capital is recovered at the
end of the project.
Investment
Sales revenue
Operating costs
Depreciation
Net working capital spending
Net income
Year O
$27,000
Year 1
$
Cash flow
330
Year 1
$14,000 $14,500
3,000
6,750
380
280
a. Compute the incremental net income of the investment for each year. (Do not round
intermediate calculations.)
Year 2
Year 2
Year O
$-27330
Year 3
3,100 3,200
6,750
6,750
430
330
3069
$15,000 $12,000
2,400
6,750
?
Year 1
$
Year 4
Year 3
b. Compute the incremental cash flows of the investment for each year. (Do not round
intermediate calculations. A negative answer should be indicated by a minus sign.)
3333
Year 4
$
Year 2
$
c. Suppose the appropriate discount rate is 13 percent. What is the NPV of the project?
(Do not round intermediate calculations and round your answer to 2 decimal
places, e.g., 32.16.)
NPV
1881
Year 3
$
Year 4
$
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
This is a popular solution!
Trending now
This is a popular solution!
Step by step
Solved in 3 steps with 2 images
Recommended textbooks for you
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
Foundations Of Finance
Finance
ISBN:
9780134897264
Author:
KEOWN, Arthur J., Martin, John D., PETTY, J. William
Publisher:
Pearson,
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…
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