Answered step by step
Verified Expert Solution
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
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started