A 6-year project has expected sales of 2,000 units, ±4 percent. The expected variable cost per...

A 6-year project has expected sales of 2,000 units, ±4 percent. The expected variable cost per unit is $8, and the expected fixed costs are $9,800. The fixed and variable cost estimates are considered accurate within a range of ±2 percent. The sales price is estimated at $22 a unit, ±3 percent. The project requires an initial investment of $42,000 for equipment that will be depreciated straight-line to zero over the project's life. The equipment has a pretax salvage value of $5,000 at the end of the project. The project requires $2,600 in net working capital during its life. The discount rate is 9 percent, and tax rate is 30 percent. What is the net present value for the optimistic scenario?

O $22,295.33

O $31,490.07

O $34,008.12

O $28,008.46

O $35,096.52

Solutions

Expert Solution

In the optimistic scenario, the unit sales and sales price would increase and the costs would reduce.

Unit sales = 2000 + 4% = 2080 units

Sales price per unit = $22 + 3% = $22.66, Variable cost per unit = $8 - 2% = $7.84

Fixed costs = $9800 - 2% = $9604

Inital investment = Cost of equipment + working capital required = $42000 + $2600 = $44600

Cash Inflows
Particulars	Years 1 - 5	Year 6
Sales (2080 x $22.66)	$47,132.80	$47,132.80
Less: Variable cost (2080 x $7.84)	$16,307.20	$16,307.20
Less: Fixed cost	$9,604	$9,604
Less: Depreciation ($42000 / 6)	$7,000	$7,000
Income before tax	$14,221.60	$14,221.60
Less: Tax@30%	$4,266.48	$4,266.48
Net income	$9,955.12	$9,955.12
Add: Depreciation	$7,000	$7,000
Add: working capital recovered		$2,600
Add: Salvage value net of tax [$5000 x (1 - 0.30)]		$3,500
Cash inflows	$16,955.12	$23,055.12
PVIF@9%	3.8896512633	0.59626732686
Present value of cash Inflows	$65,949.50	$13,747.02

NPV = Total present value of cash inflows - initial investment = $79,696.52 - $44,600 = $35,096.52

jeff jeffy answered 1 year ago

Next > < Previous

Related Solutions

A 5-year project is expected to generate annual sales of 9,600 units at a price of $83 per

A 5-year project is expected to generate annual sales of 9,600 units at a price of $83 per unit and a variable cost of $54 per unit. The equipment necessary for the project will cost $373,000 and will be depreciated on a straight-line basis over the life of the project. Fixed costs are $225,000 per year and the tax rate is 22 percent. How sensitive is the operating cash flow to a $1 change in the per unit sales price?

Data 4 Unit sales 30,000 units 5 Selling price per unit $60 per unit 6 Variable...

Data 4 Unit sales 30,000 units 5 Selling price per unit $60 per unit 6 Variable expenses per unit $30 per unit 7 Fixed expenses $810,000 What is the break-even in dollar sales? (b) What is the margin of safety percentage? (c) What is the degree of operating leverage? (Round your answer to 2 decimal places.) 3. Using the degree of operating leverage and without changing anything in your worksheet, calculate the percentage change in net operating...

A 7-year project is expected to generate annual sales of 10,400 units at a price of...

A 7-year project is expected to generate annual sales of 10,400 units at a price of $91 per unit and a variable cost of $62 per unit. The equipment necessary for the project will cost $437,000 and will be depreciated on a straight-line basis over the life of the project. Fixed costs are $265,000 per year and the tax rate is 35 percent. How sensitive is the operating cash flow to a $1 change in the per unit sales price?

Bad Company has a new 4-year project that will have annual sales of 9,000 units. The...

Bad Company has a new 4-year project that will have annual sales of 9,000 units. The price per unit is $20.50 and the variable cost per unit is $8.25. The project will require fixed assets of $100,000, which will be depreciated on a 3-year MACRS schedule. The annual depreciation percentages are 33.33 percent, 44.45 percent, 14.81 percent, and 7.41 percent, respectively. Fixed costs are $40,000 per year and the tax rate is 34 percent. What is the operating cash flow...

Bad Company has a new 4-year project that will have annual sales of 9,800 units. The...

Bad Company has a new 4-year project that will have annual sales of 9,800 units. The price per unit is $21.30 and the variable cost per unit is $9.05. The project will require fixed assets of $108,000, which will be depreciated on a 3-year MACRS schedule. The annual depreciation percentages are 33.33 percent, 44.45 percent, 14.81 percent, and 7.41 percent, respectively. Fixed costs are $48,000 per year and the tax rate is 40 percent. What is the operating cash flow...

Problem 2 Total Per Unit Percent of Sales Sales (40,000 units) 2,400,000 60 100% Variable expenses...

Problem 2 Total Per Unit Percent of Sales Sales (40,000 units) 2,400,000 60 100% Variable expenses 1,600,000 40 ? % Contribution margin 800,000 ? % Fixed expenses 500,000 Net operating income 300,000 Calculate variable expense ratio. Calculate contribution margin ratio. Calculate break even sales in units (show your work). Calculate break even sales in Dollars. How many units must be sold to make a profit of SAR 200,000. Management is considering increasing quality of its units by spending SAR 3...

A project has an initial cost of $70,000, expected net cash inflows of $15,000 per year...

A project has an initial cost of $70,000, expected net cash inflows of $15,000 per year for 10 years, and a cost of capital of 12%. What is the project's PI? (Hint: Begin by constructing a time line.) Do not round intermediate calculations. Round your answer to two decimal places.

A project has an initial cost of $50,000, expected net cash inflows of $8,000 per year...

A project has an initial cost of $50,000, expected net cash inflows of $8,000 per year for 12 years, and a cost of capital of 13%. What is the project's MIRR? (Hint: Begin by constructing a time line.) Do not round intermediate calculations. Round your answer to two decimal places.

A project has an initial cost of $48,650, expected net cash inflows of $11,000 per year...

A project has an initial cost of $48,650, expected net cash inflows of $11,000 per year for 7 years, and a cost of capital of 11%. What is the project's payback period? Round your answer to two decimal places.

A project has an initial cost of $58,975, expected net cash inflows of $12,000 per year...

A project has an initial cost of $58,975, expected net cash inflows of $12,000 per year for 11 years, and a cost of capital of 10%. What is the project's NPV? (Hint: Begin by constructing a time line.) Do not round your intermediate calculations. Round your answer to the nearest cent.

Subjects