Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Photon Control is considering a new investment. Financial projections for the investment are tabulated here. The corporate tax rate is 25 percent. Assume all sales

Photon Control is considering a new investment. Financial projections for the investment are tabulated here. The corporate tax rate is 25 percent. Assume all sales revenue is received in cash, all operating costs and income taxes are paid in cash, and all cash flows occur at the end of the year. All net working capital is recovered at the end of the project. Suppose the appropriate discount rate is 11 percent. Determine the net working capital spending for Year 4 then calculate the NPV of the project. What is the project NPV?

Year 0

Year 1

Year 2

Year 3

Year 4

Investment

$156,000

Sales revenue

$92,000

$92,800

$94,000

$95,500

Operating cost

15,800

16,400

17,400

18,800

Depreciation

39,000

39,000

39,000

39,000

Net working capital spending

13,000

8,000

8,000

5,000

?

$41,603.18

$44,182.45

$47,321.50

$50,286.79

$53,736.63

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

Financial Markets And Corporate Strategy

Authors: David Hillier , Mark Grinblatt , Sheridan Titman

2nd Edition

0077129423,0077141350

More Books

Students also viewed these Finance questions