Suppose BSA Corporation projected to generate the following for the next five years, in million pesos: Operating Expense (excluding depreciation) 30.00 Year Revenue Тахes 1 50.00 6.00 2 55.00 33.00 6.60 60.00 36.30 7.26 4 66.55 39.93 7.99 5 73.21 43.92 8.78 A property was purchased for Php150 Million. The terminal value was assumed based on the growth rate of the cash flows The outstanding loan is Php16.62 Million. The required rate of return for this business is 12%. Given the information above answer the following: How much is the Terminal Value? Assuming there are no outstanding loans, how much is the Discounted Net Cash Flows to the Equity? Assuming that the required rate of return is 10%, how much is the Discounted Net Cash Flows to the Equity?

Suppose BSA Corporation projected to generate the following for the next five years, in million pesos: Operating Expense (excluding depreciation) 30.00 Year Revenue Тахes 1 50.00 6.00 2 55.00 33.00 6.60 60.00 36.30 7.26 4 66.55 39.93 7.99 5 73.21 43.92 8.78 A property was purchased for Php150 Million. The terminal value was assumed based on the growth rate of the cash flows The outstanding loan is Php16.62 Million. The required rate of return for this business is 12%. Given the information above answer the following: How much is the Terminal Value? Assuming there are no outstanding loans, how much is the Discounted Net Cash Flows to the Equity? Assuming that the required rate of return is 10%, how much is the Discounted Net Cash Flows to the Equity?

EBK CONTEMPORARY FINANCIAL MANAGEMENT

14th Edition

ISBN:9781337514835

Author:MOYER

Publisher:MOYER

Chapter9: Capital Budgeting And Cash Flow Analysis

Section: Chapter Questions

Problem 1P

See similar textbooks

Similar questions

The Hills Company, a calendar year company, purchased a new machine for P280,000 on January 1. Depreciation for tax purposes will be P35,000 annually for eight years. The accounting (book value) rate of return (ARR) is expected to be 15% on the initial increase in required investment. On the assumption of a uniform cash inflow, this investment is expected to provide annual cash flow from operations, net of income taxes, of Group of answer choices P40,250 P77,000 P35,000 P42,000
The NUBD Co. acquired a new machine for P160,000 which will be depreciated on a straight-line basis over ten year period. A full year’s depreciation was taken in the year of acquisition. The accounting rate of return is expected to be 15% on the initial increase in required investment. If we assume a uniform cash inflow, the annual cash flow from operations, net of income taxes, will be
NUBD Co. purchase a machine for P180,000, which will be depreciated on the straight-line basis over a five year period with no salvage value. The related cash flow from operations, net of income taxes, is expected to be P45,000, a year. Assume that NUBD’s effective income tax rate is 40% for all years.What is the accounting rate of return on the initial increase in required investment?
Harper Corporation has the following information about the purchase of a new piece of equipment: Cash revenues less cash expenses $50,000 per yearCost of equipment $130,000Salvage value at the end of the 8 th year $22,000Increase in working capital requirements $35,000Tax rate 25 percentLife 8 years The cost of capital is 13 percent. Required:a. Calculate the following assuming straight-line depreciation:i. Calculate the after-tax net income for each of the eight years.ii. Calculate the after-tax cash flows for each of the eight years.iii. Calculate the after-tax payback period.iv. Calculate the accrual accounting rate of return on original investment for each of the eightyears.v. Calculate the net present value (NPV).vi. Calculate the internal rate of return (IRR). b. Calculate the following assuming that depreciation expense is $24,000, $21,000, $18,000,$15,000, $12,000, $9,000, $6,000 and $3,000 for years 1 through 8, respectively:i. Calculate the after-tax cash flows for each of…
ABC, Inc. purchased an equipment at time=0 for $135,077. The shipping and installation costs were $35,367. The equipment is classified as a 7-year MACRS property. The investment in net working capital at time=0 was $15,451 which would be recouped at the end of the project. The project life is four years. At the end of the fourth year, the company will sell the equipment for $35,727. The annual cash flows are $69,318. What is the cash flow of the project in Year 4? That is solve for CF4. Assume that the tax rate is 15% The MACRS allowance percentages are as follows, starting with Year 1: 14.29, 24.49, 17.49, 12.49, 8.93, 8.92, 8.93, and 4.46 percent.
NUBD Co. purchase a machine for P180,000, which will be depreciated on the straight-line basis over a five year period with no salvage value. The related cash flow from operations, net of income taxes, is expected to be P40,000, a year. Assume that NUBD’s effective income tax rate is 40% for all years.What is the payback period?
ABC Corporation acquired an asset for a purchase price of P1,200,000. This is expected to appreciate every yearby 5%. The entity will be incurring P50,000 cost to dispose the asset by the end of its 20-year investment period. If the cost to finance this investment is 4%, what is the intrinsic value of the asset after accounting for the cost of illiquidity? a. P1,583,626.69 b. P1,430,297.18 c. P8838,969.98 d. P972,129.05 e. None among the other choices
An investment of $600,000 is made in equipment that qualifies as 3-year equipment for MACRS-GDS depreciation. The before-tax cash flows, measured in constant dollars, for the investment consist of a uniform annual series of $200,000 plus a $200,000 salvage value at the end of the 5-year planning horizon. A 25% tax rate and 3% inflation rate apply. The real ATMARR is 10%. Determine the after-tax cash flows, in constant dollars, for each year. Determine the present worth for the investment. Determine the real internal rate of return for the investment If you could please show me the calculations in excel I would really appreciate it.
The following data pertain to Sunlight Corp., whose management is planning to purchase an automated tanning equipment. Economic life of equipment – 8 years. Disposal value after 8 years – nil. Estimated net annual cash inflows for each of the 8 years – P81,000. Time-adjusted internal rate of return – 14% Cost of capital of Sunlight Corp – 16% The table of present values of P1 received annually for 8 years has these factors: at 14% = 4.639, at 16% = 4.344 Depreciation is approximately P46,970 annually. Find the required increase in annual cash inflows in order to have the time-adjusted rate of return approximately equal the cost of capital.
CC Company invested in a project which required an investment of P10,000 with a salvage value of P1,000 at the end of its 3 year life. The annual net income after income taxes are as follows: Year 1 P3,000 2 4,800 3 7,200 What is the payback period? Group of answer choices 1.897 yrs 1.513 yrs 1.487 yrs 1.385 yrs
Harper Corporation has the following information about the purchase of a new piece of equipment: Cash revenues less cash expenses $50,000 per year Cost of equipment $130,000 Salvage value at the end of the 8th year $22,000 Increase in working capital requirements $35,000 Tax rate 25 percent Life 8 years The cost of capital is 13 percent. Required: Calculate the following assuming straight-line depreciation: Calculate the accrual accounting rate of return on original investment for…
A company project capitalized for $ 50,000 invested in depreciable assets will earn a uniform annual income of $ 19,849 in 10 years. The costs for operation and maintenance totals $ 9,000 each year. If the company expects its capital to earn 12% before income taxes, is the investment worthwhile? Determine by usinga.) Rate of Return Method; b.) Annual Worth Method c.) Present Worth Method