We are evaluating a project that costs $118,894, has a seven-year life, and has no salvage...

We are evaluating a project that costs $118,894, has a seven-year life, and has no salvage value. Assume that depreciation is straight-line to zero over the life of the project. Sales are projected at 4,101 units per year. Price per unit is $47, variable cost per unit is $30, and fixed costs are $82,846 per year. The tax rate is 36 percent, and we require a 12 percent return on this project. Suppose the projections given for price, quantity, variable costs, and fixed costs are all accurate to within +/-13 percent. What is the NPV of the project in best-case scenario?

Expert Solution

Initial Investment = $118,894
Useful Life = 7 years

Annual Depreciation = Initial Investment / Useful Life
Annual Depreciation = $118,894 / 7
Annual Depreciation = $16,984.857

Base Case:

Units Sold = 4,101
Price per unit = $47.00
Variable Cost per unit = $30.00
Fixed Costs = $82,846

Best Case:

Units Sold = 4,101 + 13% * 4,101
Units Sold = 4,634

Price per unit = $47.00 + 13% * $47.00
Price per unit = $53.11

Variable Cost per unit = $30.00 - 13% * $30.00
Variable Cost per unit = $26.10

Fixed Costs = $82,846 - 13% * $82,846
Fixed Costs = $72,076.02

Annual OCF = [(Price per unit - Variable Cost per unit) * Units Sold - Fixed Costs] * (1 - Tax Rate) + Tax Rate * Annual Depreciation
Annual OCF = [($53.11 - $26.10) * 4,634 - $72,076.02] * (1 - 0.36) + 0.36 * $16,984.857
Annual OCF = $53,088.32 * 0.64 + 0.36 * $16,984.857
Annual OCF = $40,091.07332

Net Present Value = -$118,894 + $40,091.07332 * PVIFA(12%, 7)
Net Present Value = -$118,894 + $40,091.07332 * (1 - (1/1.12)^7) / 0.12
Net Present Value = -$118,894 + $40,091.07332 * 4.563757
Net Present Value = $64,071.92

jeff jeffy answered 2 years ago

We are evaluating a project that costs $104,299, has a seven-year life, and has no salvage...

We are evaluating a project that costs $104,299, has a seven-year life, and has no salvage value. Assume that depreciation is straight-line to zero over the life of the project. Sales are projected at 4,235 units per year. Price per unit is $50, variable cost per unit is $30, and fixed costs are $81,714 per year. The tax rate is 36 percent, and we require a 9 percent return on this project. Suppose the projections given for price, quantity, variable...

We are evaluating a project that costs $827,000, has an seven-year life, and has no salvage...

We are evaluating a project that costs $827,000, has an seven-year life, and has no salvage value. Assume that depreciation is straight-line to zero over the life of the project. Sales are projected at 103,000 units per year. Price per unit is $35, variable cost per unit is $22, and fixed costs are $831,135 per year. The tax rate is 38 percent, and we require a 16 percent return on this project. The projections given for price, quantity, variable costs,...

We are evaluating a project that costs $1,582,000, has a seven-year life, and has no salvage...

We are evaluating a project that costs $1,582,000, has a seven-year life, and has no salvage value. Assume that depreciation is straight-line to zero over the life of the project. Sales are projected at 87,100 units per year. Price per unit is $34.30, variable cost per unit is $20.55, and fixed costs are $751,000 per year. The tax rate is 30 percent, and we require a return of 12 percent on this project. Calculate the base-case operating cash flow and...

We are evaluating a project that costs $1,638,000, has a seven-year life, and has no salvage...

We are evaluating a project that costs $1,638,000, has a seven-year life, and has no salvage value. Assume that depreciation is straight-line to zero over the life of the project. Sales are projected at 87,900 units per year. Price per unit is $34.70, variable cost per unit is $20.95, and fixed costs are $759,000 per year. The tax rate is 35 percent, and we require a return of 12 percent on this project. Suppose the projections given for price,...

We are evaluating a project that costs $116335, has a seven-year life, and has no salvage...

We are evaluating a project that costs $116335, has a seven-year life, and has no salvage value. Assume that depreciation is straight-line to zero over the life of the project. Sales are projected at 4367 units per year. Price per unit is $55, variable cost per unit is $24, and fixed costs are $80248 per year. The tax rate is 36 percent, and we require a 9 percent return on this project. Suppose the projections given for price, quantity, variable...

We are evaluating a project that costs $100356, has a seven-year life, and has no salvage...

We are evaluating a project that costs $100356, has a seven-year life, and has no salvage value. Assume that depreciation is straight-line to zero over the life of the project. Sales are projected at 4229 units per year. Price per unit is $51, variable cost per unit is $30, and fixed costs are $81802 per year. The tax rate is 33 percent, and we require a 11 percent return on this project. Suppose the projections given for price, quantity, variable...

We are evaluating a project that costs $115571, has a seven-year life, and has no salvage...

We are evaluating a project that costs $115571, has a seven-year life, and has no salvage value. Assume that depreciation is straight-line to zero over the life of the project. Sales are projected at 4293 units per year. Price per unit is $45, variable cost per unit is $25, and fixed costs are $81427 per year. The tax rate is 35 percent, and we require a 8 percent return on this project. Suppose the projections given for price, quantity, variable...

We are evaluating a project that costs $619,500, has a seven-year life, and has no salvage...

We are evaluating a project that costs $619,500, has a seven-year life, and has no salvage value. Assume that depreciation is straight-line to zero over the life of the project. Sales are projected at 90,000 units per year. Price per unit is $43, variable cost per unit is $30, and fixed costs are $705,000 per year. The tax rate is 22 percent, and we require a return of 11 percent on this project. a-1. Calculate the accounting break-even point....

We are evaluating a project that costs $105790, has a seven-year life, and has no salvage...

We are evaluating a project that costs $105790, has a seven-year life, and has no salvage value. Assume that depreciation is straight-line to zero over the life of the project. Sales are projected at 4108 units per year. Price per unit is $54, variable cost per unit is $24, and fixed costs are $83887 per year. The tax rate is 31 percent, and we require a 9 percent return on this project. Suppose the projections given for price, quantity, variable...

We are evaluating a project that costs $103463, has a seven-year life, and has no salvage...

We are evaluating a project that costs $103463, has a seven-year life, and has no salvage value. Assume that depreciation is straight-line to zero over the life of the project. Sales are projected at 4108 units per year. Price per unit is $52, variable cost per unit is $29, and fixed costs are $82337 per year. The tax rate is 36 percent, and we require a 9 percent return on this project. Suppose the projections given for price, quantity, variable...

Question