A garage is installing a new 'bubble-wash' car wash, which requires an initial investment of $280,000 in year 0. It will promote the car wash as a fun activity for the family and it is expected that the novelty of this approach will boost sales the medium term. The garage plans on using an opportunity cost of capital of 10% to evaluate this project. Based on extensive research, it has prepared the following incremental cash flow projections: Year 1 Year 2 Revenues Costs of Goods Sold Gross Profit Selling, General and Admin Depreciation EBIT 120 000 -60 000 60 000 -6 000 -70 000 -16 000 400 000 -200 000 200 000 -6 000 -70 000 124 000 Year 3 400 000 -200 000 200 000 -6 000 -70 000 124 000 Year 4 300 000 -150 000 150 000 -6 000 -70 000 74 000

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
Question
100%
A garage is installing a new 'bubble-wash' car wash, which requires an initial investment of $280,000 in year 0. It will
promote the car wash as a fun activity for the family and it is expected that the novelty of this approach will boost sales in
the medium term. The garage plans on using an opportunity cost of capital of 10% to evaluate this project. Based on
extensive research, it has prepared the following incremental cash flow projections:
Year 1
Year 2
Revenues
Costs of Goods Sold
Gross Profit
Selling, General and Admin
Depreciation
EBIT
Income tax (30%)
Profit after tax
Changes in NOWC
120 000
-60 000
60 000
-6 000
-70 000
-16 000
4 800
-11 200
The net present value (NPV) for this project is closest to:
a. $76,607
b. $119,888
c. -$145,283
d. -$214,525
-5,000
400 000
-200 000
200 000
-6 000
-70 000
124 000
-37 200
86 800
-5,000
Year 3
400 000
-200 000
200 000
-6 000
-70 000
124 000
-37 200
86 800
-5,000
Year 4
300 000
-150 000
150 000
-6 000
-70 000
74 000
-22 200
51 800
-5,000
Transcribed Image Text:A garage is installing a new 'bubble-wash' car wash, which requires an initial investment of $280,000 in year 0. It will promote the car wash as a fun activity for the family and it is expected that the novelty of this approach will boost sales in the medium term. The garage plans on using an opportunity cost of capital of 10% to evaluate this project. Based on extensive research, it has prepared the following incremental cash flow projections: Year 1 Year 2 Revenues Costs of Goods Sold Gross Profit Selling, General and Admin Depreciation EBIT Income tax (30%) Profit after tax Changes in NOWC 120 000 -60 000 60 000 -6 000 -70 000 -16 000 4 800 -11 200 The net present value (NPV) for this project is closest to: a. $76,607 b. $119,888 c. -$145,283 d. -$214,525 -5,000 400 000 -200 000 200 000 -6 000 -70 000 124 000 -37 200 86 800 -5,000 Year 3 400 000 -200 000 200 000 -6 000 -70 000 124 000 -37 200 86 800 -5,000 Year 4 300 000 -150 000 150 000 -6 000 -70 000 74 000 -22 200 51 800 -5,000
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 3 steps

Blurred answer
Knowledge Booster
Cash Flow Statement Analysis
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