Name any two means of receiving employment information other than the means of mass communication. how can we receive informatio
1 answer:
You might be interested in
Answer
a. 200 million
b. 30 million
The answer and procedures of the exercise are attached in the image below.
Explanation
Please consider the data provided by the exercise. If you have any question please write me back. All the exercises are solved in a single sheet with the formulas indications.
Solution:
NPV is calculated as:
NPV =
Initial investment = $16,500,000
Depreciation table:
Recovery Year 7-Year % Depreciation Booked Asset Book
Value at the end of Year
1 14.29 $ 3,029,480 $ 18,170,520
2 24.49 $ 5,191,880 $ 12,978,640
3 17.49 $ 3,707,880 $ 9,270,760
4 12.49 $ 2,647,880 $ 6,622,880
5 8.93 $ 1,893,160 $ 4,729,720
6 8.92 $ 1,891,040 $ 2,838,680
7 8.93 $ 1,893,160 $ 945,520
8 4.46 $ 945,520 $ 0
Book value at the end of 5 years = $ 4 , 729 , 720
After tax salvage value = 25 % ∗ $ 21 , 200 , 000 − ( 25 % ∗ $ 21,200,000) - $4,729,720 ) * 30%
= $ 5, 128 ,916
Sales table:
Year Unit Sales
1 83,000
2 96,000
3 1,10,000
4 1,05,000
5 86,000
We calculate the free cash flow of the project : ( Check the attachment )
1)
Using NPV formula
NPV = − $ 7 , 328 , 810.58
2)
IRR is the discount rate (R) when the NPV of the project will be equal to zero.
Solving the equation (1) for R we get:
R = 3.93%
So IRR of the project = 3.93%
