The Best Manufacturing Company is considering a new investment. Financial projec
ID: 2709363 • Letter: T
Question
The Best Manufacturing Company is considering a new investment. Financial projections for the investment are tabulated here. The corporate tax rate is 38 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.
Compute the incremental net income of the investment for each year. (Do not round intermediate calculations.)
Compute the incremental cash flows of the investment for each year. (Do not round intermediate calculations. Negative amounts should be indicated by a minus sign.)
Suppose the appropriate discount rate is 12 percent. What is the NPV of the project? (Do not round intermediate calculations and round your final answer to 2 decimal places. (e.g., 32.16))
Year 0 Year 1 Year 2 Year 3 Year 4 Investment $ 29,000 Sales revenue $ 15,000 $ 15,500 $ 16,000 $ 13,000 Operating costs 3,200 3,300 3,400 2,600 Depreciation 7,250 7,250 7,250 7,250 Net working capital spending 350 400 450 350 ?Explanation / Answer
Net Income Year 0 1 2 3 4 Investment -29000 Sales 15000 15500 16000 13000 Operating Costs -3200 -3300 -3400 -2600 Depreciation -7250 -7250 -7250 -7250 Net Income 4550 4950 5350 3150 Increamental Income 400 400 -2200 Increamental Cash Flows Year 0 1 2 3 4 Investment -29000 Sales 15000 15500 16000 13000 Operating Costs -3200 -3300 -3400 -2600 Net Working Capital -350 -400 -450 -350 Net Cash Flows -29350 11400 11750 12250 10400 Increamental Cash flows -29350 40750 350 500 -1850
Related Questions
Navigate
Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.