ACI Group is evaluating the proposal of a new RMG factory called ACI Exclusive Fabrics. The project will have a life cycle of six years. The Group has forecasted a strong sales growth in RMG business and therefore, wants to evaluate a new project plan. ACI Group is renting a premise of 50,000 Square feet in Savar and ACI Exclusive Fabrics is planning to use 10,000 Square feet from this facility. The rest of the premise is currently being used by another RMG factory of ACI Group called ACI Fabrics. The ACI Fabrics has already started its production. Using the new machine, ACI Fabrics is selling 50,000 cloth per year at $4 per cloth. Total capital cost for ACI Exclusive Fabrics is USD 80,000 and is depreciated using the straight-line method over six years to a zero-salvage value. The cash flow from asset for ACI Exclusive Fabrics is USD 35000 in the first year, followed by USD 30000 in the second year and USD 25000 in the third year. The annual total rent of 50,000 Square feet premise is USD 35,000. The cash flow from asset for ACI Exclusive Fabrics will be USD 20,000 in the fourth year and USD 15000 in the fifth year. ACI Exclusive Fabrics will need to annually pay USD 6000 as staff’s festival bonus. Assume, initially ACI Exclusive Fabrics will require USD 5,000 in working capital for this project. However, after the project they will not receive any amount from the working capital. The monthly salary expense will be USD 3500, whereas annual utility and other expense will be USD 3,000. The required rate of return ACI Exclusive Fabrics is 10% and for ACI Fabrics is 14 per cent. The tax rate is zero per cent and cash flow from asset in the final year is USD 10,000. Besides, there are no additional cash inflows and outflows from this project. Calculate the NPV for ACI Exclusive Fabrics. Show detailed calculation
ACI Group is evaluating the proposal of a new RMG factory called ACI Exclusive Fabrics. The
project will have a life cycle of six years. The Group has
business and therefore, wants to evaluate a new project plan. ACI Group is renting a premise of
50,000 Square feet in Savar and ACI Exclusive Fabrics is planning to use 10,000 Square feet from
this facility. The rest of the premise is currently being used by another RMG factory of ACI
Group called ACI Fabrics. The ACI Fabrics has already started its production. Using the new
machine, ACI Fabrics is selling 50,000 cloth per year at $4 per cloth. Total capital cost for ACI
Exclusive Fabrics is USD 80,000 and is
to a zero-salvage value. The cash flow from asset for ACI Exclusive Fabrics is USD 35000 in the
first year, followed by USD 30000 in the second year and USD 25000 in the third year. The
annual total rent of 50,000 Square feet premise is USD 35,000. The cash flow from asset for ACI
Exclusive Fabrics will be USD 20,000 in the fourth year and USD 15000 in the fifth year. ACI
Exclusive Fabrics will need to annually pay USD 6000 as staff’s festival bonus. Assume, initially
ACI Exclusive Fabrics will require USD 5,000 in working capital for this project. However, after
the project they will not receive any amount from the working capital. The monthly salary
expense will be USD 3500, whereas annual utility and other expense will be USD 3,000. The
required
rate is zero per cent and cash flow from asset in the final year is USD 10,000. Besides, there are
no additional
Fabrics. Show detailed calculation
Step by step
Solved in 3 steps with 1 images
