Explore BrainMass
Share

Net present value (NPV) of the proposed project

This content was STOLEN from BrainMass.com - View the original, and get the already-completed solution here!

Company A is considering a major expansion of its business. The details of the proposed expansion project are summarized below:
? The company will have to purchase $500,000 in equipment at t = 0. This is the depreciable cost.
? The project has an economic life of four years.
? The cost can be depreciated on a MACRS 3-year basis, which implies the following depreciation schedule:
MACRS
Depreciation

Year Rates
1 0.33
2 0.45
3 0.15
4 0.07

? At t = 0, the project requires that inventories increase by $50,000 and accounts payable increase by $10,000. The change in net operating working capital is expected to be fully recovered at t = 4.
? The project's salvage value at the end of four years is expected to be $0.
? The company forecasts that the project will generate $800,000 in sales the first two years (t = 1 and 2) and $500,000 in sales during the last two years (t = 3 and 4).
? Each year the project's operating costs excluding depreciation are expected to be 60% of sales revenue.
? The company's tax rate is 40%.
? The project's cost of capital is 10%.

What is the net present value (NPV) of the proposed project?

© BrainMass Inc. brainmass.com October 24, 2018, 8:51 pm ad1c9bdddf
https://brainmass.com/business/net-present-value/net-present-value-npv-of-the-proposed-project-109483

Solution Preview

Company A is considering a major expansion of its business. The details of the proposed expansion project are summarized below:
? The company will have to purchase $500,000 in equipment at t = 0. This is the depreciable cost.
? The project has an economic life of four years.
? The cost can be depreciated on a MACRS 3-year basis, which implies the following depreciation schedule:
MACRS
Depreciation

Year Rates
1 0.33
2 0.45
3 0.15
4 0.07

? At t = 0, the project requires that inventories increase by $50,000 and accounts payable increase by $10,000. The change in net operating working capital is expected to be fully recovered at t = 4.
? The project's salvage value at the end of four years is expected to be $0.
? The company forecasts that the project will generate $800,000 in sales the first two years (t ...

Solution Summary

This solution is comprised of a detailed explanation and calculation to compute net present value (NPV) of the proposed project in an Excel file.

$2.19
See Also This Related BrainMass Solution

Nevland Corp: Compute Net Present Value of Proposed Project

Practice Problem 37. (Ignore income taxes in this problem.) Nevland Corporation is considering the purchase of a machine that would cost $130,000 and would last for 6 years. At the end of 6 years, the machine would have a salvage value of $18,000. By reducing labor and other operating costs, the machine would provide annual cost savings of $44,000. The company requires a minimum pretax return of 19% on all investment projects.

The net present value of the proposed project is closest to:

View Full Posting Details