Required: A. Calculate the initial outlay and depreciable value of the project. B. Calculate the annual after-tax operating cash flow for Years 1 -5. C. Determine the terminal year (in year 5) after-tax non-operating cash flow. D. What is the project NPV? E. What is the estimated Internal Rate of Return (IRR) of the project? Should the project be accepted based on the IRR criterion? Why?

Essentials Of Investments
11th Edition
ISBN:9781260013924
Author:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Chapter1: Investments: Background And Issues
Section: Chapter Questions
Problem 1PS
icon
Related questions
icon
Concept explainers
Topic Video
Question
You have determined in your mind that you would like to have a business
of your own, although your father runs a family restaurant in your
local city. You have therefore, decided to have a medium size snack
and cocktails bar which will accommodate the cruise ship passengers
who visit your city. You plan to keep the business for five years
after which you will sell it off to your brother John for $2,000,000
and go off to do your Master's Degree in the UK. Though you will be
occupying the establishment from your grandmother for free, you have
decided that you need to make some improvements to the property which
will cost you $1,500,000. Additionally, you will spend $275,000 in
bar stools, tables and decorations. If this space had been leased out,
it would have fetched a lease rental of $75,000 per year. You will
depreciate the assets over 7 years using MACRS. You have determined
that you would need an average cash balance of $15,000 and inventory
of $20,000 while Accounts payable should average $10,000. You plan to
borrow the money from a local bank and pay interest at a rate of 15
percent. To increase your chances of success at the business you plan
to have your cousin Johnathan to conduct a market survey which will
cost you $100,000. Your new venture will decrease the revenue your
family business will earn by $15,000 per year and you have agreed to
allow your father to take this amount from your allowance as a
shareholder of the family restaurant.
Revenues are projected to be $500,000 the first year and is expected
to increase by 20% the second year, 15% the third year and to continue
to increase at 10% thereafter. Fixed annual operating costs are
expected to be salaries of $110,000, Utilities $75,000, Food and
Liquor License is 15% of gross revenues and taxes are 40% of net
revenues.
PREPARED BY THE CI, MGMT2023
Required:
A. Calculate the initial outlay and depreciable value of the project.
B. Calculate the annual after-tax operating cash flow for Years 1 -5.
C. Determine the terminal year (in year 5) after-tax non-operating
cash flow.
D. What is the project NPV?
E. What is the estimated Internal Rate of Return (IRR) of the project?
Should the project be accepted based on the IRR criterion? Why?
Transcribed Image Text:You have determined in your mind that you would like to have a business of your own, although your father runs a family restaurant in your local city. You have therefore, decided to have a medium size snack and cocktails bar which will accommodate the cruise ship passengers who visit your city. You plan to keep the business for five years after which you will sell it off to your brother John for $2,000,000 and go off to do your Master's Degree in the UK. Though you will be occupying the establishment from your grandmother for free, you have decided that you need to make some improvements to the property which will cost you $1,500,000. Additionally, you will spend $275,000 in bar stools, tables and decorations. If this space had been leased out, it would have fetched a lease rental of $75,000 per year. You will depreciate the assets over 7 years using MACRS. You have determined that you would need an average cash balance of $15,000 and inventory of $20,000 while Accounts payable should average $10,000. You plan to borrow the money from a local bank and pay interest at a rate of 15 percent. To increase your chances of success at the business you plan to have your cousin Johnathan to conduct a market survey which will cost you $100,000. Your new venture will decrease the revenue your family business will earn by $15,000 per year and you have agreed to allow your father to take this amount from your allowance as a shareholder of the family restaurant. Revenues are projected to be $500,000 the first year and is expected to increase by 20% the second year, 15% the third year and to continue to increase at 10% thereafter. Fixed annual operating costs are expected to be salaries of $110,000, Utilities $75,000, Food and Liquor License is 15% of gross revenues and taxes are 40% of net revenues. PREPARED BY THE CI, MGMT2023 Required: A. Calculate the initial outlay and depreciable value of the project. B. Calculate the annual after-tax operating cash flow for Years 1 -5. C. Determine the terminal year (in year 5) after-tax non-operating cash flow. D. What is the project NPV? E. What is the estimated Internal Rate of Return (IRR) of the project? Should the project be accepted based on the IRR criterion? Why?
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 5 steps with 9 images

Blurred answer
Knowledge Booster
Capital Budgeting
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, finance and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Essentials Of Investments
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
FUNDAMENTALS OF CORPORATE FINANCE
FUNDAMENTALS OF CORPORATE FINANCE
Finance
ISBN:
9781260013962
Author:
BREALEY
Publisher:
RENT MCG
Financial Management: Theory & Practice
Financial Management: Theory & Practice
Finance
ISBN:
9781337909730
Author:
Brigham
Publisher:
Cengage
Foundations Of Finance
Foundations Of Finance
Finance
ISBN:
9780134897264
Author:
KEOWN, Arthur J., Martin, John D., PETTY, J. William
Publisher:
Pearson,
Fundamentals of Financial Management (MindTap Cou…
Fundamentals of Financial Management (MindTap Cou…
Finance
ISBN:
9781337395250
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Finance
ISBN:
9780077861759
Author:
Stephen A. Ross Franco Modigliani Professor of Financial Economics Professor, Randolph W Westerfield Robert R. Dockson Deans Chair in Bus. Admin., Jeffrey Jaffe, Bradford D Jordan Professor
Publisher:
McGraw-Hill Education