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

Question 25 Jasmine bought a house for $225 000. She already knows that for the first $200 000, the land transfer tax will cost $1650. Calculate the total land transfer tax. (2 marks) Land Transfer Tax Table Value of Property Rate On the first $30 000 0% On the next $60 000 0.5% (i.e., $30 001 to $90 000) On the next $60 000 1.0% (i.e., $90 001 to $150 000) On the next $50 000 1.5% (i.e., $150 001 to $200 000) On amounts in excess of $200 000 2.0% 22 5000–200 000. 10 825000 2.5000.00 2 x 25000 =8500 2 ma

Question 25 Jasmine bought a house for $225 000. She already knows that for the first $200 000, the land transfer tax will cost $1650. Calculate the total land transfer tax. (2 marks) Land Transfer Tax Table Value of Property Rate On the first $30 000 0% On the next $60 000 0.5% (i.e., $30 001 to $90 000) On the next $60 000 1.0% (i.e., $90 001 to $150 000) On the next $50 000 1.5% (i.e., $150 001 to $200 000) On amounts in excess of $200 000 2.0% 225000–200 000 = 825000 25000.002 × 25000 1= 8500 16 50+ 500 2 marks

Suppose you deposit $1,000 today (t = 0) in a bank account that pays an interest rate of 7% per year. If you keep the account for 5 years before you withdraw all the money, how much will you be able to withdraw after 5 years? Calculate using formula. Calculate using year-by-year approach. Find the present value of a security that will pay $2,500 in 4 years. The opportunity cost (interest rate that you could earn from alternative investments) is 5%. Calculate using the formula. Calculate using year-by-year discounting approach. Solve for the unknown in each of the following: Present value Years Interest rate Future value $50,000 12 ? $152,184 $21,400 30 ? $575,000 $16,500 ? 14% $238,830 $21,400 ? 9% $213,000 Suppose you enter into a monthly deposit scheme with Chase, where you have your salary account. The bank will deduct $25 from your salary account every month and the first payment (deduction) will be made…