Net Present Value and IRR: 20 Year Expansion Project

A 20 year expansion project has a depreciable capital outlay of $50 million (straight line depreciation). It also has additional net working capital needs of $5 million. The project is expected to generate revenues of $30 million and expenses of $23 million during each year of the project. There is a debug expense of $3 million in the first year and a salvage value in year 20 is estimated to be $5 million. The tax rate is 30%. The WACC is 11.333%. What is the NPV? Find the IRR of the project. Find the breakeven level of revenues.

Solution Preview

First, analyze the information given in the problem.

Number of years of the expansion project n = 20
Initial investment = $50 (million) [all numbers in this problem are in $millions] capital outlay + $5 million increase in net working capital + $3 million debug expense = 50 + 5 + 3 = $58 (this is the negative cash flow at the beginning of the project)
Depreciation = straight line, meaning equal amounts of depreciation every year for 20 years = 50/20 = $2.5 million depreciation annually. Note that the increase in net working capital ($5 million) and the extra debug expense ($3 million) are not depreciated.
Revenues = $30 million for years 1-20
Expenses = $23 million for years 1-20
Salvage value of the initial investment in year 20 = $5 million
Tax rate = 30%
WACC (Weighted Average Cost of Capital) = 11.333%

Next, look at the questions.

Q1. What is the NPV ...

Solution Summary

This solution includes a step-by-step solution to how to calculate NPV (net present value), IRR (internal rate of return), and the breakeven point for a 20 year expansion project.

You are presented with a proposal for a project. The bottom line is that is claimed that if you invest 20 million in a project for this year, you will receive 5 million, 18 million, and 12 million over the following three years
a. Set up a worksheet that will tell you both the netpresentvalue of this project assuming a 12%

XYZ Co. is considering a major expansion of its product line and has estimated the following cash flows associated with such an expansion. The initial investment would be $2,500,000 and the project would generate incremental cash flows of $750,000 per year for six years. The cost of capital is 11 percent. Calculate the followin

1) What is the internal rate of return (IRR) for a project whose intitial after tax cost is $5,000,000 and it is expected to provide after tax operating cash flows of ($1,800,000) in year 1, $2,900,000 in year 2, $2,700,000 in year 3, and $2,300,000 in year 4 ?
2) A firm is evaluating a proposal that has an initial investment

I need help in understanding the cost of capital and how to figure it. Calculate the values for each project using the time value table- the cost of capital is 12%
1. NPV
2. IRR
3. Profitability index
4.Payback Period
YearProject A Project B
0 $-30,000 $-60,000
1 $ 10,000 $20,000
2 $ 10,000 $20,000
3 $ 10,000 $20,

Please help with the following problem:
Your company is considering investing in a new plant. The initial investment is $220 million, obtainable at the end of the plant's useful life in ten years. Your company uses straight line depreciation (seven years). The net income from the project is expected to be $28 million per y

Suppose a company has hired you to estimate the cash flows arising from a proposed capital project by replacing old equipment with a $0 market valueand a book value of $6000, and you have been handed the relevant data below. The project being considered has a 5-year tax life, and at the end of year 5 the asset will be worthless

Veronica Tanner, the president of Tanner Enterprises, is considering two investment opportunities. Because of limited resources, she will be able to invest in only one for them. Project A is to purchase a machine that will enable factory automation; the machine is expected to have a useful life of four years and no salvage valu

Why is NetPresentValue (NPV) one of the most important concepts in finance? When do you think another measure would be more appropriate to use when evaluating projects? Why?

See attachment for all details..
1. You are considering the following two mutually exclusive projects that will not be repeated. The required rate of return is 11.25% for project A and 10.75% for project B. Which project should you accept and why?
project A; because its NPV is about $335 more than the NPV of