Adequate information: Year Unit Sales 1 73,000 2 79,000 3 84,000 4 82,000 5 68,000 Initial net working capital (NWC) = $1,500,000 Additional net working capital for Year 1 to Year 4 will be 15% of the projected sales increase in the following year. Total fixed costs = $3,400,000 Variable cost per unit = $145 Price per unit = $325 Cost of equipment (C) = $18,500,000 Market value = 20% of acquisition cost Tax rate = 23% or 0.23 Required rate of return , r = 18% or 0.18 To compute: The Net Present Value (NPV) and internal rate of return (IRR) of the project. Introduction: Internal rate of return (IRR) is defined as the discount rate at which the aggregate present value of net cash inflows is equal to the aggregate present value of net cash outflows of the project. Net present value (NPV) is defined as the summation of the present value of cash inflows in each period minus the summation of the present value of cash outflow .

Question

Want to see the full answer?

Answer 1

Question

Chapter 6, Problem 32QAP

Summary Introduction

Adequate information:

Year Unit Sales
1 73,000
2 79,000
3 84,000
4 82,000
5 68,000

Initial net working capital (NWC) = $1,500,000

Additional net working capital for Year 1 to Year 4 will be 15% of the projected sales increase in the following year.

Total fixed costs = $3,400,000

Variable cost per unit = $145

Price per unit = $325

Cost of equipment (C) = $18,500,000

Market value = 20% of acquisition cost

Tax rate = 23% or 0.23

Required rate of return, r = 18% or 0.18

To compute: The Net Present Value (NPV) and internal rate of return (IRR) of the project.

Introduction:

Internal rate of return (IRR) is defined as the discount rate at which the aggregate present value of net cash inflows is equal to the aggregate present value of net cash outflows of the project.

Net present value (NPV) is defined as the summation of the present value of cash inflows in each period minus the summation of the present value of cash outflow.

Expert Solution & Answer

Want to see the full answer?

Check out a sample textbook solution

See solution

Students have asked these similar questions

After many sunset viewings at SUNY Brockport, Amanda dreams of owning a waterfront home on Lake Ontario. She finds her perfect house listed at $425,000. Leveraging the negotiation skills she developed at school, she persuades the seller to drop the price to $405,000. What would be her annual payment if she opts for a 30-year mortgage from Five Star Bank with an interest rate of 14.95% and no down payment? a- $25,938 b- $26,196 c- $24,500 d- $27,000

Imagine that the SUNY Brockport Student Government Association (SGA) is considering investing in sustainable campus improvements. These improvements include installing solar panels, updating campus lighting to energy-efficient LEDs, and implementing a rainwater collection system for irrigation. The total initial investment required for these projects is $100,000. The projects are expected to generate savings (effectively, the cash inflows in this scenario) of $30,000 in the first year, $40,000 in the second year, $50,000 in the third year, and $60,000 in the fourth year due to reduced energy and maintenance costs. SUNY Brockport’s discount rate is 8%. What is the NPV of the sustainable campus improvements? (rounded) a- $70,213b- $48,729c- $45,865d- $62,040

Imagine that the SUNY Brockport Student Government Association (SGA) is considering investing in sustainable campus improvements. These improvements include installing solar panels, updating campus lighting to energy-efficient LEDs, and implementing a rainwater collection system for irrigation. The total initial investment required for these projects is $100,000. The projects are expected to generate savings (effectively, the cash inflows in this scenario) of $30,000 in the first year, $40,000 in the second year, $50,000 in the third year, and $60,000 in the fourth year due to reduced energy and maintenance costs. SUNY Brockport’s discount rate is 8%. What is the NPV of the sustainable campus improvements? (rounded)a- $70,213b- $48,729c- $45,865d- $62,040