Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Given the following information, solve for NPV: Initial investment needed $240,000 Salvage cash flows (net of tax) $15,000 WACC 10% Initial Units Sold 1450 Initial

Given the following information, solve for NPV: Initial investment needed $240,000 Salvage cash flows (net of tax) $15,000 WACC 10% Initial Units Sold 1450 Initial Sales Price per unit $200 Initial Incremental Cost per unit $100

Year 1 Year 2 Year 3 Year 4
Sales $290,000 $298,700 $307,661 $316,898
Costs $145,000 $149,350 $153,831 $158,442
Depreciation $79,200 $108,000 $36,000 $16,800
EBIT $65,800 $41,350 $117,830 $141,656
Taxes 40% $26,320 $16,540 $47,132 $56,662
Net operating profit after taxes $39,480 $24,810 $70,698 $84,994
Depreciation $79,200 $108,000 $36,000 $16,800
Net Operating CF $118,680 $132,810 $106,698 $101,794

Year 0 Year 1 Year 2 Year 3 Year 4
CF due to investment in NOWC ($34,800) ($1,044) ($1,075) ($1,109) $38,028

Select one:

a. $123,980

b. $124,568

c. $125,730

d. $126,090

e. $127,894

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_2

Step: 3

blur-text-image_3

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

Inflation Wealth Generator Harness Inflation And Supercharge Your Net Worth

Authors: Dr. Roger Martinez

1st Edition

B0C63MDR3M, 979-8395881397

More Books

Students also viewed these Finance questions