Calculate the project NPV for these cash flows.

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
The company would like you to look at a new project. This project involves the purchase of a new $2,000,000 fully auto mated plasma cutter that can be used in our metal works division. The products manufactured using the new technol ogy are expected to sell for an average price of $300 per unit, and the company analyst expects that the firm can sell 20,000 units per year at this price for a period of five years. The cutter will have a residual or savage value of $200,000. at the end of the project's five-year te. The firm also expects to have to invest an additional $300,000 in working capital to support the new business. Other pertinent Information concerning the business venture is as follows: (look at the picture attached) a) Estimate the cash flows for the investment under the listed base-case assumptions. Calculate the project NPV for these cash flows. b) Evaluate the NPV of the investment under the worst-case and best-case assumptions.
Initial cost of equipment
$2,000,000
Project and equipment life
5 years
Salvage value of equipment
$200,000
Working-capital requirement
$300,000
Depreciation method
Straight-line
Depreciation expense
$360,000
Discount rate or required rate of return
12%
Тах гate
30%
In addition, estimates for unit sales, selling price, variable cost
per unit, and cash fiked operating expenses for the base-
case, worst-case, and best-case scenarios are as follows:
Expected or
Base Case Worst Case Best Case
Unit sales
20,000
15,000
25,000
Price per unit
$
300 $
250 S
330
Variable cost per unit
$
(200) $
(210) $
(180)
Cash fixed costs per year $(500,000) $(450,000) S(350,000)
Depreciation expense
$ 360,000 $ 360,000 $ 360,000
Transcribed Image Text:Initial cost of equipment $2,000,000 Project and equipment life 5 years Salvage value of equipment $200,000 Working-capital requirement $300,000 Depreciation method Straight-line Depreciation expense $360,000 Discount rate or required rate of return 12% Тах гate 30% In addition, estimates for unit sales, selling price, variable cost per unit, and cash fiked operating expenses for the base- case, worst-case, and best-case scenarios are as follows: Expected or Base Case Worst Case Best Case Unit sales 20,000 15,000 25,000 Price per unit $ 300 $ 250 S 330 Variable cost per unit $ (200) $ (210) $ (180) Cash fixed costs per year $(500,000) $(450,000) S(350,000) Depreciation expense $ 360,000 $ 360,000 $ 360,000
Expert Solution
steps

Step by step

Solved in 5 steps with 7 images

Blurred answer
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