Answered step by step
Verified Expert Solution
Question
1 Approved Answer
2. You are a corporate analyst at a software development company and have been assigned the review of a potential project that the firm is
2. You are a corporate analyst at a software development company and have been assigned the review of a potential project that the firm is considering. Specifically, the project is a new software package that is sold as an annual subscription. The project is for a five-year time horizon. You have the following relevant cash flows to consider: The annual subscription price is projected to be $50 for the first ycar, 575 for the second year, and then 590 for years three through five. You estimate you can sell 5,000 subscriptions the first year, 10,000 the second ycar, 15,000 the third year, and then 20,000 in years four and five cach. COGS are expected to be 32% of revenues cach ycar. The project will require net capital spending of $500,000 at time zero, but only $300,000 Year 2:44.44% can be depreciated and will be as a MACRS three-year class. You also will have net Year 3: 14.82% capital spending of $100,000 at ycar 3, but this cannot be depreciated. The project will require an increase in NWC of $100,000 at the beginning, and then another increase of $50,000 at year 3. Only 10% of the total increase can be recovered at the end. The tax rate is 21% MACRS Year 1:33.33% Year 4: 7.41% A. What are the NCFs for cach of the five years of the Project, along with the NINV? (20 pts) Year o Year Year 2 Year Y car 4 Year 5 B. What is the Net Present Value of the Project if the required return is 100(5 pts) C. What is the Internal Rate of Retum for the Project? (5 pts) 2. You are a corporate analyst at a software development company and have been assigned the review of a potential project that the firm is considering. Specifically, the project is a new software package that is sold as an annual subscription. The project is for a five-year time horizon. You have the following relevant cash flows to consider: The annual subscription price is projected to be $50 for the first ycar, 575 for the second year, and then 590 for years three through five. You estimate you can sell 5,000 subscriptions the first year, 10,000 the second ycar, 15,000 the third year, and then 20,000 in years four and five cach. COGS are expected to be 32% of revenues cach ycar. The project will require net capital spending of $500,000 at time zero, but only $300,000 Year 2:44.44% can be depreciated and will be as a MACRS three-year class. You also will have net Year 3: 14.82% capital spending of $100,000 at ycar 3, but this cannot be depreciated. The project will require an increase in NWC of $100,000 at the beginning, and then another increase of $50,000 at year 3. Only 10% of the total increase can be recovered at the end. The tax rate is 21% MACRS Year 1:33.33% Year 4: 7.41% A. What are the NCFs for cach of the five years of the Project, along with the NINV? (20 pts) Year o Year Year 2 Year Y car 4 Year 5 B. What is the Net Present Value of the Project if the required return is 100(5 pts) C. What is the Internal Rate of Retum for the Project? (5 pts)
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started