Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Desai Industries is analyzing an average-risk project, and the following data have been developed. 1. Unit sales will be constant, but the sales price should

Desai Industries is analyzing an average-risk project, and the following data have been developed.
1. Unit sales will be constant, but the sales price should increase with inflation. Fixed costs will also be constant, but variable costs should rise with inflation.
2. The project should last for 3 years, and the machine will be depreciated on a straight-line basis (with a pre-tax salvage value of $1200).
3. No change in net operating working capital would be required. This is just one of many projects for the firm, so any losses on this project can be used to offset gains on other firm projects.

WACC 10.00%
Net investment cost (depreciable basis) $200,000
Units sold 50,000
Average price per unit, Year 1 $25.00
Fixed costs (constant) $50,000
Variable oper. cost/unit, Year 1 $20.20
Annual depreciation rate 33.33%
Expected inflation rate per year 5.00%
Tax rate 25.00%
pre-tax salvage value $ 1,200.00

use formula to calculate the total FCF below (2 pts for year 0-2, and 4 for year 3)
Year 0 Year 1 Year 2 Year 3
units 50000 50000 50000
price
variable costs
fixed costs
SALES
COGS
Depreciation
EBIT
new capital spending
OCF 0
change in NWC 0 0 0 0
after-tax salvage value 0 0 0
total FCF
Calculate the following (2 pts for IRR and MIRR, and payback):
payback=
NPV=
IRR=
MIRR=

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

International Financial Management

Authors: Jeff Madura

7th Edition

0324071744, 978-0324071740

More Books

Students also viewed these Finance questions