Question

A company is considering an online shopping project that will require $120,000 in fixed assets and...

A company is considering an online shopping project that will require $120,000 in fixed assets and require another $25,000 in net working capital at the initial of the project. At the second year and the third year, due to a more efficient operation, the company can free up $2,500 and $2,800 in net working capital for this project, respectively. However, in the fourth year, due to some emerging orders, the company require another $3,000 in net working capital for this project. The project is expected to produce sales of $100,000 with associated costs of $70,000 per year. The project has a 5-year life. The company uses straight-line depreciation to a zero book value over the life of the project. The tax rate is 35%. What is the NPV for this project at a 10% discount rate?

Business   Finance   
0 0
Add a commentTranscribed image text
Next >

Homework Answers

Answer #1
cash flow generated from project
sales - costs depreciation book profit Taxation on book profit Net cash flow
(cash inflow) (120000/5) 30000-24000 6000x 35%
(a) (b) © (d) (a-d)
30000 24000 6000 2100 27900
30000 24000 6000 2100 27900
30000 24000 6000 2100 27900
30000 24000 6000 2100 27900
30000 24000 6000 2100 27900
year Cashflows in the project (incl working capital) cash flow from business Total cash flow discounted cashflow @ 10%
0 -145000 -145000 -145000
1 27900 27900 25363.63
2 2500 27900 30400 25123.97
3 2800 27900 30700 23065.36
4 -3000 27900 24900 17007.03
5 27900 27900 17323.7
NPV -37116.31
0 0
Know the answer?
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Log In

Sign Up

Not the answer you're looking for?
Ask your own homework help question
Similar Questions
A company is considering a project which will require the purchase of $705,000 in new equipment....
A company is considering a project which will require the purchase of $705,000 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 $252,000. Initial net working capital equal to 31.50% of sales will be required. All of the net working capital will be recovered at the end of the project....
Margarite's Enterprises is considering a new project. The project will require $325,000 for new fixed assets,...
Margarite's Enterprises is considering a new project. The project will require $325,000 for new fixed assets, $160,000 for additional inventory and $35,000 for additional accounts receivable. Short-term debt is expected to increase by $100,000 and long-term debt is expected to increase by $300,000. The project has a 5-year life. The fixed assets will be depreciated straight-line to a zero book value over the life of the project. At the end of the project, the fixed assets can be sold for...
Cranberry Manufacturing Company is considering an asset replacement project of replacing a control device. This old...
Cranberry Manufacturing Company is considering an asset replacement project of replacing a control device. This old control device has been fully depreciated but can be sold for $4,000. The new control device, which is more automated, will cost $34,000. The new device’s installation and shipping costs will total $14,000. The new device will be depreciated on a straight-line basis over its 2-year economic life to an estimated salvage value of $0. The actual salvage value of this device at the...
Your company is considering a project which will require the purchase of $745,000 in new equipment....
Your company is considering a project which will require the purchase of $745,000 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 $268,000. Initial net working capital equal to 33.50% of sales will be required. All of the net working capital will be recovered at the end of the project....
Your company is considering a project which will require the purchase of $635,000 in new equipment....
Your company is considering a project which will require the purchase of $635,000 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 $224,000. Initial net working capital equal to 28.00% of sales will be required. All of the net working capital will be recovered at the end of the project....
Your company is considering a project which will require the purchase of $665,000 in new equipment....
Your company is considering a project which will require the purchase of $665,000 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 $236,000. Initial net working capital equal to 29.50% of sales will be required. All of the net working capital will be recovered at the end of the project....
Your company is considering a project which will require the purchase of $775,000 in new equipment....
Your company is considering a project which will require the purchase of $775,000 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 $280,000. Initial net working capital equal to 35.00% of sales will be required. All of the net working capital will be recovered at the end of the project....
Question. Marie's Fashions is considering a project that will require $28,000 in net working capital and...
Question. Marie's Fashions is considering a project that will require $28,000 in net working capital and initial investment of$87,000 in fixed assets. The ~project is expected to produce annual sales of $75,000 with associated costs of $57,000. The project has a 5-year life. The company uses straight-line depreciation to a zero book value over the life of the project. The tax rate is 30 percent. The required rate of return for the project is 12%. What is the operating cash...
a company is considering investing in a project. The project will require a 10% rate return....
a company is considering investing in a project. The project will require a 10% rate return. The project will require $65,000 investment and provides the following returns: year 1:   $20,000 year 2: $20,000 year 3: $20,000 year 4: $25,000 I)Given that the company needs to make at least 10% return on its project what is the projects NPV for the return on its investment? A) $85,000 B) $20,000 C) Less than $2,000 but more than $1,000 D) less then $1,000...
Your company is considering a project which will require the purchase of $715,000 in new equipment....
Your company is considering a project which will require the purchase of $715,000 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 $256,000. Initial net working capital equal to 32.00% of sales will be required. All of the net working capital will be recovered at the end of the project....
ADVERTISEMENT
Need Online Homework Help?

Get Answers For Free
Most questions answered within 1 hours.

Ask a Question
ADVERTISEMENT