NPV A project has an initial cost of $65,000, expected net cash inflows of $10,000 per year for 11 years, and a cost of capital of 9%. What is the project's NPV? ( Hint: Begin by constructing a...

1 answer below »

View more »
Answered 1 days AfterJun 23, 2021

Answer To: NPV A project has an initial cost of $65,000, expected net cash inflows of $10,000 per year for 11...

Himanshu answered on Jun 23 2021
154 Votes
Project B
    Price    40            Inflation Rate    2%    Tax Rate    22.00%
    Variable Cost    15
    Required Return    10%
    Salvage Value    50,000
    Initial Cost    2,000,
000
    Installation Cost    100,000
    Increase in NWC    70,000
        Year 0    Year 1    Year 2    Year 3    Year 4    Year 5    Year 6
    Fixed Cost    150000    150000    150000    150000    150000    150000    150000
    Units sold    50000    50000    60,000    70,000    80,000    90,000    80,000
    Depreciation Rate        20.00%    32.00%    19.00%    12.00%    11.00%    6.00%
            1    2    3    4    5    6
    Sales        2,000,000    2,400,000    2,800,000    3,200,000    3,600,000    3,200,000
    Variable Cost        750,000    900,000    1,050,000    1,200,000    1,350,000    1,200,000
    Fixed Cost        150,000    150,000    150,000    150,000    150,000    150,000
    EBITDA        1,100,000    1,350,000    1,600,000    1,850,000    2,100,000    1,850,000
    Depreciation        220,000    432,000    304,000    222,000    231,000    111,000
    EBIT        880,000    918,000    1,296,000    1,628,000    1,869,000    1,739,000
    Tax Expense        193,600    201,960    285,120    358,160    411,180    382,580
    Net Income        686,400    716,040    1,010,880    1,269,840    1,457,820    1,356,420
    Operating Cash Flow        1,196,400    1,650,040    1,688,880    1,783,840    1,989,820    1,648,420
    Non-operating Cash Flow                            9,957,400
    Capital Expenditures Cash Flow    976,400
    Net Working Capital Cash Flow    976,400
    Total Cash Flows
        Year 0    Year 1    Year 2    Year 3    Year 4    Year 5    Year 6
        -2000000    1,196,400    1,650,040    1,688,880    1,783,840    1,989,820    1,648,420
    Balance        -803,600    846,440
    Internal Rate of Return    71%
    Modified Internal Rate of...
SOLUTION.PDF

Answer To This Question Is Available To Download

Related Questions & Answers

More Questions »

Submit New Assignment

Copy and Paste Your Assignment Here
April
January
February
March
April
May
June
July
August
September
October
November
December
2025
2025
2026
2027
SunMonTueWedThuFriSat
30
31
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
1
2
3
00:00
00:30
01:00
01:30
02:00
02:30
03:00
03:30
04:00
04:30
05:00
05:30
06:00
06:30
07:00
07:30
08:00
08:30
09:00
09:30
10:00
10:30
11:00
11:30
12:00
12:30
13:00
13:30
14:00
14:30
15:00
15:30
16:00
16:30
17:00
17:30
18:00
18:30
19:00
19:30
20:00
20:30
21:00
21:30
22:00
22:30
23:00
23:30