Question

In: Finance

John invents The Night Truck, a mobile night-shop with home delivery service between 8 pm and...

John invents The Night Truck, a mobile night-shop with home delivery service between 8

pm and 6 am.

We are end December 2019 and John needs your help to evaluate this project. The project could generate annual sales of 150.000 € in 2020. The sales could then increase by 10% a year. John anticipates that a new regulation as from 2024 would prevent the sales of

alcohol during the night, meaning that sales would stop on the 31st of December 2023. Cost of sales amounts to 60% of sales.

The project requires a new warehouse as well as two trucks. The initial total investment (in 2019) is estimated at 200.000 € (which can be depreciated linearly over 10 years from 2020 onwards). At the end of 2023, the initial investment could be sold for 92,300 €.

John recently travelled to New York, where the concept already exists, to study the feasibility of the project. This trip cost 5.000 € and will be paid in 2020. In 2020, accounts receivable would increase by 75,000 €, inventories by 25.000 € and accounts payable by 50.000 €. Those accounts will stay stable until 2022, with the exception of inventories which John expects to further increase by 10.000 € in 2022 to meet the increasing demand. At the end of the project, all these amounts would be recovered.

The company is subject to a tax rate of 25%. Assume that all cash flows occur at the end of the year, that the inflation rate is 0% and that the annual risk-free rate is 2% (annually compounded). The risk premium for similar projects is 6% (annually compounded).

Questions:

1) What is a sunk cost? Do you identify such cost for the project?

2) Calculate the incremental net incomes and free cash flows of the project.

3) Which discount rate should you choose to evaluate the project? How do you interpret your answer? What is the main information included in this number?

4) Calculate the NPV of this project? What would you advise to John? Why?

5) What would be the impact of this project on the company’s value (if the project is undertaken...)?

Solutions

Expert Solution

Q - 1

Sunk cost is a cost that is irrelevant in decision making. It's a cost item, that's not going to alter the decision making. It's incurred, irreversible and can't be recovered.

There is indeed on esunk cost in the porject. John recently travelled to New York, where the concept already exists, to study the feasibility of the project. This trip cost 5.000 € is the sunk cost.

Q - 2

Please see the table below. Yellow colored cells contain your answers. All financials are in €. The second column titled "Linkage"explains the mathematics. Blue colored cells contain the excel formula used in the adjacent cell to get the answer.

Year wise incremental net incomes and free cash flows of the project appear in the table above.

Part (3)

Discount rate = 8% (See table above)

The intepretation is that the riskiness of the project cash flows is measured by the discount rate. The opportunity coist of the capital in this project is 8%. Another interpretation is 8% is an adequate rate of return for the investors of this project.

Part (4)

NPV = € 47,011.16

As NPV is positive, the project is recommended / accepted / selected.

Part (5)

If the project is undertaken, the value of the firm should increase by NPV i.e. € 47,011.16


Related Solutions

Case Problem: John invents The Night Truck, a mobile night-shop with home delivery service between 8...
Case Problem: John invents The Night Truck, a mobile night-shop with home delivery service between 8 pm and 6 am. We are end December 2019 and John needs your help to evaluate this project. The project could generate annual sales of 150.000 € in 2020. The sales could then increase by 10% a year. John anticipates that a new regulation as from 2024 would prevent the sales of alcohol during the night, meaning that sales would stop on the 31st...
Case Problem: John invents The Night Truck, a mobile night-shop with home delivery service between 8...
Case Problem: John invents The Night Truck, a mobile night-shop with home delivery service between 8 pm and 6 am. We are end December 2019 and John needs your help to evaluate this project. The project could generate annual sales of 150.000 € in 2020. The sales could then increase by 10% a year. John anticipates that a new regulation as from 2024 would prevent the sales of alcohol during the night, meaning that sales would stop on the 31st...
QUESTION NO. 2: On Saturday, August 20th, John and Jeff purchased a food truck delivery truck...
QUESTION NO. 2: On Saturday, August 20th, John and Jeff purchased a food truck delivery truck for their recently started business from an auto auction in Pennsylvania. The name of their business was AB’s Food Delivery, Inc., which operates in Baltimore, Maryland. The truck was an older model white truck with no markings on the side; and because they just purchased the vehicle, they only had temporary tags. While driving from Pennsylvania to Maryland, it started to rain heavily and...
the number of cars arriving at a bank car service between 3:00 pm and 6:00 pm...
the number of cars arriving at a bank car service between 3:00 pm and 6:00 pm on Friday, according to a Poisson process at the rate of 0.3 cars per minute. Calculate the probability that at least 4 cars arrive at the bank between 4:00 pm and 4:10 pm
On January 1​, 2018​, On Time Delivery Service purchased a truck at a cost of $75,000....
On January 1​, 2018​, On Time Delivery Service purchased a truck at a cost of $75,000. Before placing the truck in​ service, On Time spent $2,200 painting​ it, $1,700 replacing​ tires, and $9,100 overhauling the engine. The truck should remain in service for five years and have a residual value of $10,000. The​ truck's annual mileage is expected to be 27,000 miles in each of the first four years and 12,000 miles in the fifth year—120,000 miles in total. In...
On JanuaryJanuary 11?, 20162016?, BriskBrisk Delivery Service purchased a truck at a cost of $ 90...
On JanuaryJanuary 11?, 20162016?, BriskBrisk Delivery Service purchased a truck at a cost of $ 90 comma 000$90,000. Before placing the truck in? service, BriskBrisk spent $ 2 comma 200$2,200 painting? it, $ 600$600 replacing? tires, and $ 6 comma 200$6,200 overhauling the engine. The truck should remain in service for five years and have a residual value of $ 9 comma 000$9,000. The? truck's annual mileage is expected to be 21 comma 00021,000 miles in each of the first...
On JanuaryJanuary 22​, 20182018​, SwiftySwifty Delivery Service purchased a truck at a cost of $ 67...
On JanuaryJanuary 22​, 20182018​, SwiftySwifty Delivery Service purchased a truck at a cost of $ 67 comma 000$67,000. Before placing the truck in​ service, SwiftySwifty spent $ 2 comma 200$2,200 painting​ it, $ 800$800 replacing​ tires, and $ 4 comma 700$4,700 overhauling the engine. The truck should remain in service for five years and have a residual value of $ 5 comma 100$5,100. The​ truck's annual mileage is expected to be 20 comma 00020,000 miles in each of the first...
6. on January 3, 2018, fast delivery service purchased a truck at a cost of $95,000....
6. on January 3, 2018, fast delivery service purchased a truck at a cost of $95,000. Before placing the truck in service, fast spent $2,200 painting it, $500 replacing tires, and $11,300 overhauling the engine. The truck should remain in service for five years and have a residual value of $10,000. The truck annual mileage is expected to be 26,000 miles in each of the first four years in 19,750 miles in the fifth year- 123,750 Miles in total. And...
On January 3​, 2018​, Quick Delivery Service purchased a truck at a cost of $67,000. Before...
On January 3​, 2018​, Quick Delivery Service purchased a truck at a cost of $67,000. Before placing the truck in​ service, Quick spent $4,000 painting​ it, $1,500 replacing​ tires, and $2,200 overhauling the engine. The truck should remain in service for five years and have a residual value of $5,100. The​ truck's annual mileage is expected to be 20,000 miles in each of the first four years and 12,800 miles in the fifth year—92,800 miles in total. In deciding which...
The city of Kansas City establishes a delivery truck that provides service to other departments, all...
The city of Kansas City establishes a delivery truck that provides service to other departments, all of which are accounted for in its general fund. During its first year of operations the shop engages in the following transactions: It purchases equipment at a cost of $50 million and issues long-term notes for the purchase price. The useful life of the equipment is eight years, with no residual value. It purchases supplies at a cost of $8 million. Of these it...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT