I need help with this question please. thank you Lander Company has an opportuni

Question

I need help with this question please. thank you

Lander Company has an opportunity to pursue a capital budgeting project with a five-year time horizon. After careful study, Lander estimated the following costs and revenues for the project Cost of equipment needed Working capital needed Overhaul of the equipment in two years Annual revenues and costs Sales revenues $420,000 S 79,000 $27,500 Variable expenses Fixed out-of-pocket operating costs 3540,000 $275,000 $ 118,000 The piece of equipment mentioned above has a useful life of five years and zero salvage value. Lander uses straight-line depreciation for financial reporting and tax purposes. The company's tax rate is 40% and ts after-tax cost of capital is 10% when the project concludes in five years the working capital will be released for anvestment elsewhere within the company Click here to view Exhibit 13B-1 and Exhibit 13B-2 to determine the appropriate discount factor(s) using tables Required Calculate the net present value of this investment opportunity (Negative amounts should be indicated by a minus sign. Round discount factor(s) to 3 decimal places.) Net present value

Explanation / Answer

Particulars Year 0 Year 1 Year 2 Year 3 Year 4 Year 5 Investment -420,000.00 Working capital -79,000.00 Annual revenues 540,000.00 540,000.00 540,000.00 540,000.00 540,000.00 Less: Depreciation -84,000.00 -84,000.00 -84,000.00 -84,000.00 -84,000.00 Less: Fixed costs -118,000.00 -118,000.00 -118,000.00 -118,000.00 -118,000.00 Less: Variable expense -275,000.00 -275,000.00 -275,000.00 -275,000.00 -275,000.00 Less: Overhaul -27,500.00 PBT 63,000.00 35,500.00 63,000.00 63,000.00 63,000.00 Less; Tax@ 40% -25,200.00 -14,200.00 -25,200.00 -25,200.00 -25,200.00 PAT 37,800.00 21,300.00 37,800.00 37,800.00 37,800.00 Add: Working capital 79,000.00 Add: Depreciation 84,000.00 84,000.00 84,000.00 84,000.00 84,000.00 CFAT 121,800.00 105,300.00 121,800.00 121,800.00 200,800.00 Discount factor@ 10% 1.00 0.9091 0.8264 0.7513 0.6830 0.6209 Discounted cash flow -499,000.00 110,727.27 87,024.79 91,510.14 83,191.04 124,681.00 NPV -1,865.75

Related Questions

Navigate

• Browse (All)
• Browse I
• Subjects

---