Question
Your company is considering a machine that will cost $1,000 today (i.e., at t=0) and which can be sold after 3 years for $100. To
Your company is considering a machine that will cost $1,000 today (i.e., at t=0) and which can be sold after 3 years for $100. To operate the machine, $400 must be invested today in inventories; these funds will be recovered when the machine is retired at the end of Year 3. The machine will produce sales revenues of $1,500/year for 3 years; variable operating costs (excluding depreciation) will be 50 percent of sales. Operating cash inflows will begin 1 year from today (i.e., at t=1). The machine will have depreciation expenses of $500, $300, and $200 in Years 1, 2, and 3, respectively. The company has a 40% tax rate. Inflation is zero. What is the Net CF at the end of year 3?
Year | 0 | 1 | 2 | 3 |
Sales |
| 1500 | 1500 | 1500 |
-Costs |
| 750 | 750 | 750 |
-Depreciation |
| 500 | 300 | 200 |
EBIT |
| 250 | 450 | 550 |
- Interest |
| 0 | 0 | 0 |
EBT |
| 250 | 450 | 550 |
-Taxes |
| 100 | 180 | 220 |
NI |
| 150 | 270 | 330 |
+Depreciation |
| 500 | 300 | 200 |
Operating CFs | 0 | 650 | 570 | 530 |
Initial CF | -1,000 |
|
|
|
Op CF | 0 | 650 | 570 | 530 |
CF effect due to chg in NOWC | -400 |
|
| ? |
Salvage (after-tax) |
|
|
| ? |
Net CF | -1,400 | 650 | 570 | ??? |
Group of answer choices
630
1,030
830
990
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