Question

ABC Corporation has hired you to evaluate a new FOUR year project for the firm. The...

ABC Corporation has hired you to evaluate a new FOUR year project for the firm. The project will require the purchase of a $823,200.00 work cell. Further, it will cost the firm $52,100.00 to get the work cell delivered and installed. The work cell will be straight-line depreciated to zero with a 20-year useful life. The project will require new employees to be trained at a cost of $56,800.00. The project will also use a piece of equipment the firm already owns. The equipment has been fully depreciated, but has a market value of $5,100.00. Finally, the firm will invest $10,800.00 in net working capital to ensure the project has sufficient resources to be successful.

The project will generate annual sales of $917,000.00 with expenses estimated at 38.00% of sales. Net working capital will be held constant throughout the project. The tax rate is 38.00%.

The work cell is estimated to have a market value of $462,000.00 at the end of the fourth year. The firm expects to reclaim 82.00% of the final NWC position.

The cost of capital is 12.00%.

What is the NPV the project if we end the project after 4 years?

Homework Answers

Answer #1

To solve this question, we need to determine cash outflows at Year 0 and cash inflows for Year 1, 2, 3 & 4.

Cash outflows at Year 0 = $823,200 + $52,100 + $56,800 + $5,100 = $9,48,000

After determining cash outflows at the beginning of the project, we need to determine cash inflows for every year (please refer to the below table).

After computing cash inflows, calculate PV using formula =NPV(12%,C14:F14).

PV of cash inflows is $14,20,401.

NPV = PV of cash inflows - PV of cash outflows = $14,40,401 - $9,48,000 = $4,72,401.

Know the answer?
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for?
Ask your own homework help question
Similar Questions
ABC Corporation has hired you to evaluate a new FOUR year project for the firm. The...
ABC Corporation has hired you to evaluate a new FOUR year project for the firm. The project will require the purchase of a $799,000.00 work cell. Further, it will cost the firm $58,900.00 to get the work cell delivered and installed. The work cell will be straight-line depreciated to zero with a 20-year useful life. The project will require new employees to be trained at a cost of $67,100.00. The project will also use a piece of equipment the firm...
ABC Corporation has hired you to evaluate a new FOUR year project for the firm. The...
ABC Corporation has hired you to evaluate a new FOUR year project for the firm. The project will require the purchase of a $837,700.00 work cell. Further, it will cost the firm $59,400.00 to get the work cell delivered and installed. The work cell will be straight-line depreciated to zero with a 20-year useful life. The project will require new employees to be trained at a cost of $73,500.00. The project will also use a piece of equipment the firm...
ABC Corporation has hired you to evaluate a new FOUR year project for the firm. The...
ABC Corporation has hired you to evaluate a new FOUR year project for the firm. The project will require the purchase of a $757,000.00 work cell. Further, it will cost the firm $50,400.00 to get the work cell delivered and installed. The work cell will be straight-line depreciated to zero with a 20-year useful life. The project will require new employees to be trained at a cost of $50,800.00. The project will also use a piece of equipment the firm...
ABC Corporation has hired you to evaluate a new FOUR year project for the firm. The...
ABC Corporation has hired you to evaluate a new FOUR year project for the firm. The project will require the purchase of a $757,000.00 work cell. Further, it will cost the firm $54,200.00 to get the work cell delivered and installed. The work cell will be straight-line depreciated to zero with a 20-year useful life. The project will require new employees to be trained at a cost of $60,500.00. The project will also use a piece of equipment the firm...
ABC Corporation has hired you to evaluate a new FOUR year project for the firm. The...
ABC Corporation has hired you to evaluate a new FOUR year project for the firm. The project will require the purchase of a $757,000.00 work cell. Further, it will cost the firm $54,200.00 to get the work cell delivered and installed. The work cell will be straight-line depreciated to zero with a 20-year useful life. The project will require new employees to be trained at a cost of $60,500.00. The project will also use a piece of equipment the firm...
ABC Corporation has hired you to evaluate a new FOUR year project for the firm. The...
ABC Corporation has hired you to evaluate a new FOUR year project for the firm. The project will require the purchase of a $757,000.00 work cell. Further, it will cost the firm $54,200.00 to get the work cell delivered and installed. The work cell will be straight-line depreciated to zero with a 20-year useful life. The project will require new employees to be trained at a cost of $60,500.00. The project will also use a piece of equipment the firm...
ABC Corporation has hired you to evaluate a new FOUR year project for the firm. The...
ABC Corporation has hired you to evaluate a new FOUR year project for the firm. The project will require the purchase of a $835,100.00 work cell. Further, it will cost the firm $53,300.00 to get the work cell delivered and installed. The work cell will be straight-line depreciated to zero with a 20-year useful life. The project will require new employees to be trained at a cost of $61,400.00. The project will also use a piece of equipment the firm...
A firm is considering a new four year project. To start the project, the firm must...
A firm is considering a new four year project. To start the project, the firm must purchase new equipment today for $300,000. This equipment will be depreciated using a 7-year MACRS schedule. The project will generate annual sales of $260,000. Annual expenses for the project will be 40% of sales (excluding depreciation). The project will require an initial investment in Net Working Capital of $12,000 immediately (year 0). Going forward, the balance sheet level of NWC will be 10% of...
Atlantic Manufacturing is considering a new investment project that will last for four years. The delivered...
Atlantic Manufacturing is considering a new investment project that will last for four years. The delivered and installed cost of the machine needed for the project is $22,741 and it will be depreciated according to the three-year MACRS schedule. The project also requires an initial increase in net working capital of $293. Financial projections for sales and costs are in the table below. In addition, since sales are expected to fluctuate, NWC requirements will also fluctuate. The end-of-year NWC requirements...
Your company is considering a project which will require the purchase of $795,000 in new equipment....
Your company is considering a project which will require the purchase of $795,000 in new equipment. The company expects to sell the equipment at the end of the project for 25% of its original cost, but some assets will remain in the CCA class. Annual sales from this project are estimated at $288,000. Initial net working capital equal to 36.00% of sales will be required. All of the net working capital will be recovered at the end of the project....