Assuming a agricultural water project that has an initial investment of 1 billion RMB and a time frame of 5 years, with a predicted 0.8 billion RMB/year revenue and operation fee 0.45 billion RMB plus 25% of enterprise income tax. If to adopt the straight-line depreciation method, the weighted mean capital cost is 10%. According to the corresponding equations mentioned above, the project can get its investment NPV, EVA and accumulative economic value added (MVA) (Table 1). Table 1: NPV and EVA investment decision analysis of agricultural water project (unit: 10 thousand RMB) Time (year)

ENGR.ECONOMIC ANALYSIS
14th Edition
ISBN:9780190931919
Author:NEWNAN
Publisher:NEWNAN
Chapter1: Making Economics Decisions
Section: Chapter Questions
Problem 1QTC
icon
Related questions
Question
Assuming a agricultural water project that has an initial investment of 1 billion RMB and a time frame of
5 years, with a predicted 0.8 billion RMB/year revenue and operation fee 0.45 billion RMB plus 25% of
enterprise income tax. If to adopt the straight-line depreciation method, the weighted mean capital cost
is 10%. According to the corresponding equations mentioned above, the project can get its investment
NPV, EVA and accumulative economic value added (MVA) (Table 1).
Table 1: NPV and EVA investment decision analysis of agricultural water project (unit: 10 thousand RMB)
Time (year)
100000
Initial investment
Operation income
Operation cost
Depreciation
80000
80000
80000
80000
80000
45000
45000
45000
45000
45000
20000
20000
20000
20000
20000
3750
11250
3750
11250
31250
Income taxation
3750
3750
3750
11250
31250
NOPAT
11250
11250
After-tax cash flow
31250
31250
31250
NPV
18462
Capital cost
EVA
10000
10000
10000
10000
10000
1250
1250
1250
1250
1250
MVA
18462
Present its feasibility using
1. Rate or Return Method
2. Annual Worth Method
3. Present Worth Method
4. Future Worth Method
5. Payback Method
All method should be presented with the cash flow diagram
Transcribed Image Text:Assuming a agricultural water project that has an initial investment of 1 billion RMB and a time frame of 5 years, with a predicted 0.8 billion RMB/year revenue and operation fee 0.45 billion RMB plus 25% of enterprise income tax. If to adopt the straight-line depreciation method, the weighted mean capital cost is 10%. According to the corresponding equations mentioned above, the project can get its investment NPV, EVA and accumulative economic value added (MVA) (Table 1). Table 1: NPV and EVA investment decision analysis of agricultural water project (unit: 10 thousand RMB) Time (year) 100000 Initial investment Operation income Operation cost Depreciation 80000 80000 80000 80000 80000 45000 45000 45000 45000 45000 20000 20000 20000 20000 20000 3750 11250 3750 11250 31250 Income taxation 3750 3750 3750 11250 31250 NOPAT 11250 11250 After-tax cash flow 31250 31250 31250 NPV 18462 Capital cost EVA 10000 10000 10000 10000 10000 1250 1250 1250 1250 1250 MVA 18462 Present its feasibility using 1. Rate or Return Method 2. Annual Worth Method 3. Present Worth Method 4. Future Worth Method 5. Payback Method All method should be presented with the cash flow diagram
Expert Solution
steps

Step by step

Solved in 4 steps with 5 images

Blurred answer
Knowledge Booster
Cash Flow
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, economics and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
ENGR.ECONOMIC ANALYSIS
ENGR.ECONOMIC ANALYSIS
Economics
ISBN:
9780190931919
Author:
NEWNAN
Publisher:
Oxford University Press
Principles of Economics (12th Edition)
Principles of Economics (12th Edition)
Economics
ISBN:
9780134078779
Author:
Karl E. Case, Ray C. Fair, Sharon E. Oster
Publisher:
PEARSON
Engineering Economy (17th Edition)
Engineering Economy (17th Edition)
Economics
ISBN:
9780134870069
Author:
William G. Sullivan, Elin M. Wicks, C. Patrick Koelling
Publisher:
PEARSON
Principles of Economics (MindTap Course List)
Principles of Economics (MindTap Course List)
Economics
ISBN:
9781305585126
Author:
N. Gregory Mankiw
Publisher:
Cengage Learning
Managerial Economics: A Problem Solving Approach
Managerial Economics: A Problem Solving Approach
Economics
ISBN:
9781337106665
Author:
Luke M. Froeb, Brian T. McCann, Michael R. Ward, Mike Shor
Publisher:
Cengage Learning
Managerial Economics & Business Strategy (Mcgraw-…
Managerial Economics & Business Strategy (Mcgraw-…
Economics
ISBN:
9781259290619
Author:
Michael Baye, Jeff Prince
Publisher:
McGraw-Hill Education