Answered step by step
Verified Expert Solution
Question
1 Approved Answer
We are evaluating a project that costs $2,220,000, has a 8-year life, and has no salvage value. Assume that depreciation is straight- line to
We are evaluating a project that costs $2,220,000, has a 8-year life, and has no salvage value. Assume that depreciation is straight- line to zero over the life of the project. Sales are projected at 94,700 units per year. Price per unit is $39.03, variable cost per unit is $24.10, and fixed costs are $869,000 per year. The tax rate is 23 percent, and we require a return of 11 percent on this project. a. Calculate the base-case operating cash flow and NPV. Note: Do not round intermediate calculations and round your answers to 2 decimal places, e.g., 32.16. b. What is the sensitivity of NPV to changes in the sales figure? Note: Do not round intermediate calculations and round your answer to 3 decimal places, e.g., 32.161. c. If there is a 300-unit decrease in projected sales, how much would the NPV change? Note: A negative answer should be indicated by a minus sign. Do not round intermediate calculations and round your answer to 2 decimal places, e.g., 32.16. d. What is the sensitivity of OCF to changes in the variable cost figure? Note: A negative answer should be indicated by a minus sign. Do not round intermediate calculations and round your answer to the nearest whole number, e.g., 32. e. If there is a $1 decrease in estimated variable costs, how much would the OCF change? Note: Do not round intermediate calculations and round your answer to the nearest whole number, e.g., 32. Answer is complete but not entirely correct. a. Base-case operating cash flow $ -481,335.67 Base-case NPV $ -994,204.35 b. NPV sensitivity $ 433,016.430 c. NPV change $ 129,904,929.00 X d. OCF sensitivity $ -94,700 x e. OCF change $ 94,700 X
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