Question

Emperor’s Clothes Fashions can invest $6 million in a new plant for producing invisible makeup. The...

Emperor’s Clothes Fashions can invest $6 million in a new plant for producing invisible makeup. The plant has an expected life of 5 years, and expected sales are 7 million jars of makeup a year. Fixed costs are $1.8 million a year, and variable costs are $2.50 per jar. The product will be priced at $3.40 per jar. The plant will be depreciated straight-line over 5 years to a salvage value of zero. The opportunity cost of capital is 12%, and the tax rate is 40%.

What is NPV if fixed costs turn out to be $1.6 million per year? (Do not round intermediate calculations. Enter your answer in millions rounded to 2 decimal places.)

Homework Answers

Answer #1

Initial Investment = $6 million
Useful Life = 5 years

Annual Depreciation = $6 million / 5
Annual Depreciation = $1.20 million

Annual OCF = [(Selling Price - Variable Costs per unit) * Sales Volume - Fixed Costs] * (1 - tax) + tax * Annual Depreciation
Annual OCF = [($3.40 - $2.50) * 7 million - $1.60 million] * (1 - 0.40) + 0.40 * $1.20 million
Annual OCF = $4.70 million * 0.60 + 0.40 * $1.20 million
Annual OCF = $3.30 million

NPV = -$6.00 million + $3.30 million * PVIFA(12%, 5)
NPV = -$6.00 million + $3.30 million * (1 - (1/1.12)^5) / 0.12
NPV = -$6.00 million + $3.30 million * 3.6048
NPV = $5.90 million

So, NPV of this project is $5.90 million

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
Emperor’s Clothes Fashions can invest $8 million in a new plant for producing invisible makeup. The...
Emperor’s Clothes Fashions can invest $8 million in a new plant for producing invisible makeup. The plant has an expected life of 5 years, and expected sales are 9 million jars of makeup a year. Fixed costs are $2.9 million a year, and variable costs are $2.10 per jar. The product will be priced at $3.10 per jar. The plant will be depreciated straight-line over 5 years to a salvage value of zero. The opportunity cost of capital is 10%,...
Alcan invested $71 million in a new packaging facility in North Carolina. If the plant is...
Alcan invested $71 million in a new packaging facility in North Carolina. If the plant is to be depreciated over 10 years with straight line depreciation, sales are to generate $49 million in revenues per year, operating and maintenance costs are $24 million per year, and there is no salvage value, what is the after-tax cash flow (in millions of $) from the year 9 of production for the facility? Assume an effective tax rate of 36%. When entered your...
The Solar Calculator Company proposes to invest $15 million in a new calculator-making plant. Fixed costs...
The Solar Calculator Company proposes to invest $15 million in a new calculator-making plant. Fixed costs are $4 million per year. A solar calculator costs $20 per unit to manufacture and sells for $75 per unit. If the plant lasts for three years and the cost of capital is 5%, what is the break-even level (i.e., NPV = 0) of annual sales? Assume that revenues and costs occur at the end of each year. Assume no taxes and no depreciation....
A new plant, which requires a total capital investment of R 20 million (working capital of...
A new plant, which requires a total capital investment of R 20 million (working capital of R2 million) for a capacity of 2 500 tons per year is being planned. The selling price I R 8000 per ton. The variable operating cost is expected to be R 3 000 per ton. The monthly fixed operating cost will be R 500 000 (excluding depreciation) The plant is operated at 90% of the capacity. If the declining balance depreciation method is used...
RET Inc. currently has one product, low-priced stoves. RET Inc.  has decided to sell a new line...
RET Inc. currently has one product, low-priced stoves. RET Inc.  has decided to sell a new line of medium-priced stoves. Sales revenues for the new line of stoves are estimated at $50 million a year. Variable costs are 60% of sales.  The project is expected to last 10 years. Also, non-variable costs are $10,000,000 per year. The company has spent $4,000,000 in research and a marketing study that determined the company will lose (cannibalization) $10 million in sales a year of its...
RET Inc. currently has one product, low-priced stoves. RET Inc.  has decided to sell a new line...
RET Inc. currently has one product, low-priced stoves. RET Inc.  has decided to sell a new line of medium-priced stoves. Sales revenues for the new line of stoves are estimated at $50 million a year. Variable costs are 60% of sales.  The project is expected to last 10 years. Also, non-variable costs are $10,000,000 per year. The company has spent $4,000,000 in research and a marketing study that determined the company will lose (cannibalization) $10 million in sales a year of its...
Capital Budgeting Decision Since LSUS corporation is producing at full capacity, Amanda has decided to have...
Capital Budgeting Decision Since LSUS corporation is producing at full capacity, Amanda has decided to have Han examine the feasibility of a new manufacturing plant. This expansion would represent a major capital outlay for the company. A preliminary analysis of the project has been conducted at a cost of $1.6 million. This analysis determined that the new plant will require an immediate outlay of $54 million and an additional outlay of $31 million in one year. The company has received...
A new project will require equipment to manufacture that will cost $ 5 million, which will...
A new project will require equipment to manufacture that will cost $ 5 million, which will be depreciated by straight- line depreciation over five years. In addition, there will be $ 6 million spent on marketing in year one. It is expected that the project will bring in revenues of $10 million per year for five years with production and support costs of $ 3 million per year. If the firms’ marginal tax rate is 35%, what is the cash...
1. A 10-year steel pipe-producing project requires $66million in upfront investment (all in depreciable assets). The...
1. A 10-year steel pipe-producing project requires $66million in upfront investment (all in depreciable assets). The expected price per pipe is $64 and the variable cost is $24 per widget. The fixed costs excluding depreciation are expected to be $14 million per year for ten years. The upfront investment will be depreciated on a straight line basis for the 10-year useful life of the project to $6 million book value. The expected salvage value of the assets is $14 million....
An electric utility is considering a new power plant in northern Arizona. Power from the plant...
An electric utility is considering a new power plant in northern Arizona. Power from the plant would be sold in the Phoenix area, where it is badly needed. Because the firm has received a permit, the plant would be legal; but it would cause some air pollution. The company could spend an additional $40 million at Year 0 to mitigate the environmental problem, but it would not be required to do so. The plant without mitigation would cost $269.75 million,...