In-class Assignment 12: Chapter 12 pro forma cash flows Project A: Red Dirt Industries is looking at a project that will require an $80,000 investment in plant, property, & equipment. $20,000 in new inventory is required with half going on accounts payable. The networking capital will be returned when the project is terminated. Red Dirt expects to produce annual sales of $110,000 with associated fixed costs of $30,000 (per year) over its 5-year life. The asset will depreciate using a 5-year MACRS class life. The salvage of the equipment is $10,000. The tax rate is 25% Project B: Osage Products is looking at a project that will require a $1 million investment in a new computer system to manage inventory. The project reduces the cost to manage inventory costs by $300,000 per year over its 5-year life. The system depreciates using a 3-year MACRS class life. The salvage value of the equipment is $50,000 at the end of year 5. There will be no change in net working capital. The tax rate is 34% MACRS depreciation table Year OWN 3-year 33.33% 44.45% 14.81% 7.41% Recovery Period 5-year 20.00% 32.00% 19.20% 11.52% 11.52% 5.76% 7-year 14.29% 24.49% 17.49% 12.49% 8.93% 8.92% 8.93% 4.46% Do your work for both projects on the back. In-class Assignment 12: Chapter 12 pro forma cash flows Project A: Red Dirt Industries is looking at a project that will require an $80,000 investment in plant, property, & equipment. $20,000 in new inventory is required with half going on accounts payable. The networking capital will be returned when the project is terminated. Red Dirt expects to produce annual sales of $110,000 with associated fixed costs of $30,000 (per year) over its 5-year life. The asset will depreciate using a 5-year MACRS class life. The salvage of the equipment is $10,000. The tax rate is 25% Project B: Osage Products is looking at a project that will require a $1 million investment in a new computer system to manage inventory. The project reduces the cost to manage inventory costs by $300,000 per year over its 5-year life. The system depreciates using a 3-year MACRS class life. The salvage value of the equipment is $50,000 at the end of year 5. There will be no change in net working capital. The tax rate is 34% MACRS depreciation table Year OWN 3-year 33.33% 44.45% 14.81% 7.41% Recovery Period 5-year 20.00% 32.00% 19.20% 11.52% 11.52% 5.76% 7-year 14.29% 24.49% 17.49% 12.49% 8.93% 8.92% 8.93% 4.46% Do your work for both projects on the back