# Analyzing cash flows of project

Semi-con is considering a new investment proposal that involves manufacturing and selling a new semiconductor chip . They have identified a operational manufacturing plant that is available for lease, and eleven key sales districts. They have assembled the following information:

?Revenues are expected to be $1,500,000, $1,250,000, and $1,125, 000 in each of the three years of the project's life, all taxable.

?The cost of sales is expected to be 60% of sales revenue.

?Lease payments for the manufacturing plant will be $150,000 per year payable at the end of each year of occupancy.

?A new wafer processing machine will have to be purchased at a cost of $900,000.

?The new machine will be depreciated straight-line down to its salvage value of $450,000 over the three-year life of the project.

?The marginal tax rate of the client is 40%.

?The required return on such investments is 20% p.a.

Should they accept or reject the project? Support your answer with calculations/formulas.

© BrainMass Inc. brainmass.com June 3, 2020, 10:39 pm ad1c9bdddfhttps://brainmass.com/business/capital-budgeting/analyzing-cash-flows-project-242647

#### Solution Preview

Please refer attached file for better clarity of tables and formulas.

Solution:

Year Revenues Costs of sales Lease payments Cost of water Depreciation Tax* Salvage Value Net cash flow** PVF PV

60% of sales processing m/c

0 ...

#### Solution Summary

Solution explains the steps for calculating annual after tax cash flows. It calculates Net Present Value of project.