4. Temple Corp. is considering a new project whose data are shown below. The equipment that would be used has a 3-year tax life, would be depreciated by the straight-line method over its 3-year life, and would have a zero salvage value. No new working capital would be required. Revenues and other operating costs are expected to be constant over the project’s 3-year life. What is the project’s NPV?
Risk-adjusted WACC 10.0%
Net investment cost (depreciable basis) $65,000
Straight-line deprec. rate 33.3333%
Sales revenues, each year $65,500
Operating costs (excl. deprec.), each year $25,000
Tax rate 35.0%
a. $15,740
b. $16,569
c. $17,441
d. $18,359
e. $19,325
Comments
Revenue 65500 Operating costs (25000) Depreciation (21667) _______ EBIT 18833 TAX 35% (6592) _______ EBITDA 12242 Depreciation 21667 _______ CF 33908 -65000 + 33908/1.10 + 33908/1.10^2 + 33908/1.10^3 = 19325
Leave a comment