Your tasks include: a) Find the incremental cash-flows from the project. b) Evaluate the feasibility of an investment using NPV and IRR (please use Excel).

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
icon
Concept explainers
Topic Video
Question
Exercise 1.
You have been asked to estimate the NPV of an investment in a new 5-year venture. The revenue
projections are presented in the following table.
0
Year
Projected sales
1
2
450 000 500 000
500 000
4
400 000 250 000
The variable costs are expected to be at the level of 50% of the revenues. It is also estimated that
the overhead expenditures (excl. depreciation) will permanently increase by 50 000 in year 1 and
will remain at that level for the remaining years.
The company invests 500 000 euros into capital assets and applies linear depreciation method
and fully depreciates the investments within 5 years. However, it is expected that the market
value of these capital assets is still 100 000 euros, and the company has an option to sell the
assets at that market price.
The project also needs investments into working capital. It is estimated that the working capital
needed to support the project is at the level of 15% of the annual revenues. The investments into
working capital are fully recovered after the project ends. The company has already spent 40 000
euros for the target market research. Moreover, when capital investment is made, the company
will start to use a small warehouse space, which is already fully depreciated in the accounts.
Instead of using the space as part of the project, it can also be sold for 200 000 euros (before any
taxes). If the project is accepted, the possible sale of the warehouse will be postponed for five
years. Company cost of capital 10%.
The tax rate on income and capital gains is 20%.
Your tasks include:
a) Find the incremental cash-flows from the project.
b) Evaluate the feasibility of an investment using NPV and IRR (please use Excel).
Transcribed Image Text:Exercise 1. You have been asked to estimate the NPV of an investment in a new 5-year venture. The revenue projections are presented in the following table. 0 Year Projected sales 1 2 450 000 500 000 500 000 4 400 000 250 000 The variable costs are expected to be at the level of 50% of the revenues. It is also estimated that the overhead expenditures (excl. depreciation) will permanently increase by 50 000 in year 1 and will remain at that level for the remaining years. The company invests 500 000 euros into capital assets and applies linear depreciation method and fully depreciates the investments within 5 years. However, it is expected that the market value of these capital assets is still 100 000 euros, and the company has an option to sell the assets at that market price. The project also needs investments into working capital. It is estimated that the working capital needed to support the project is at the level of 15% of the annual revenues. The investments into working capital are fully recovered after the project ends. The company has already spent 40 000 euros for the target market research. Moreover, when capital investment is made, the company will start to use a small warehouse space, which is already fully depreciated in the accounts. Instead of using the space as part of the project, it can also be sold for 200 000 euros (before any taxes). If the project is accepted, the possible sale of the warehouse will be postponed for five years. Company cost of capital 10%. The tax rate on income and capital gains is 20%. Your tasks include: a) Find the incremental cash-flows from the project. b) Evaluate the feasibility of an investment using NPV and IRR (please use Excel).
Expert Solution
steps

Step by step

Solved in 5 steps with 3 images

Blurred answer
Knowledge Booster
Capital Budgeting
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.
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