You are starting a new project. This project would last 4 years. The following is the input information that you have collected: Building cost (1.3% in the first year and then 2.6% every year) $12,000,000 Equipment cost (MACRS 5 years) $8,000,000 Net operating working capital requirement (% of Sales) 10% First year sales (in units) 20,000 Growth rate in units sold 0% Sales price per unit $3,000 Variable cost per unit $2,100 Fixed costs $8,000,000 Market value of building at the end of year 4 7,500,000 Market value of equipment at the end of year 4 2,000,000 Tax rate 40% WACC 12% Inflation growth in sales price per year 2% Inflation growth in VC per unit per year 2% Inflation growth in fixed costs per year 1% What is the NPV of this project?
You are starting a new project. This project would last 4 years. The following is the input information that you have collected:
|
Building cost (1.3% in the first year and then 2.6% every year) |
$12,000,000 |
|
Equipment cost (MACRS 5 years) |
$8,000,000 |
|
Net operating working capital requirement (% of Sales) |
10% |
|
First year sales (in units) |
20,000 |
|
Growth rate in units sold |
0% |
|
Sales price per unit |
$3,000 |
|
Variable cost per unit |
$2,100 |
|
Fixed costs |
$8,000,000 |
|
Market value of building at the end of year 4 |
7,500,000 |
|
Market value of equipment at the end of year 4 |
2,000,000 |
|
Tax rate |
40% |
|
WACC |
12% |
|
Inflation growth in sales price per year |
2% |
|
Inflation growth in VC per unit per year |
2% |
|
Inflation growth in fixed costs per year |
1% |
What is the NPV of this project?
Step by step
Solved in 4 steps with 2 images
