The world’s Largest Sharp Brain Virtual Experts Marketplace Just a click Away
Levels Tought:
University
| Teaching Since: | Apr 2017 |
| Last Sign in: | 438 Weeks Ago, 5 Days Ago |
| Questions Answered: | 9562 |
| Tutorials Posted: | 9559 |
bachelor in business administration
Polytechnic State University Sanluis
Jan-2006 - Nov-2010
CPA
Polytechnic State University
Jan-2012 - Nov-2016
Professor
Harvard Square Academy (HS2)
Mar-2012 - Present
North Bay Village Safety Products has an opportunity to manufacture replacement air bags for Takata Corp on a long-term contract for warranty work. The following financial information is available for this project:
| YR | Sales | Retooling expense |
| 1 | 300,000 | Â |
| 2 | 650,000 | Â |
| 3 | 2,000,000 | 100,000 |
| 4 | 2,100,000 | 50,000 |
| 5 | 2,300,000 | 50,000 |
| 6 | 2,200,000 | 50,000 |
| 7 | 2,150,000 | 50,000 |
| 8 | 2,025,000 | 10,000 |
| 9 | 2,000,000 | 10,000 |
| 10 | 400,000 | Â |
| Â | 16,125,000 | Â |
|
Additional information |
 |  |  |  |
|
Equipment will cost $2,575,000 and will have a salvage value of $75,000. |
 | |||
|
The project will require $100,000 in working capital. |
 |  | ||
|
The company depreciates equipment using the straight-line method. |
 | |||
|
Cost of goods sold will be 25% of sales. |
 |  |  | |
|
Annual general & admin expense will be $740,000 and includes depreciation expense. |
||||
|
The cost of capital is 16%. |
 |  |  |  |
|
REQUIRED: |
|
4.1. What is the Net Present Value of this project? |
|
4.2. Should North Bay accept this project and make the investment? Why or why not? |
|
4.3. What is the Internal Rate of Return of this project? |
|
4.4. North Bay is considering ending the project after nine years. What is the |
|
        Net Present Value of the project with a nine year duration instead of ten years? |
|
4.5. What is the difference in cash flow in years 1 through 8 if the project is cut back to |
|
        nine years? Why is it that way? |
Bas-----------ed -----------on -----------inf-----------orm-----------ati-----------on -----------giv-----------en,----------- ca-----------sh -----------flo-----------ws,----------- di-----------sco-----------unt-----------ed -----------cas-----------h f-----------low-----------s, -----------NPV----------- an-----------d I-----------RR -----------cal-----------cul-----------ati-----------ons----------- ar-----------e g-----------ive-----------n b-----------elo-----------w: -----------0 1----------- 2 -----------3 4----------- 5 -----------6 7----------- 8 -----------9 1-----------0 I-----------nit-----------ial----------- In-----------ves-----------tme-----------nt -----------$ (-----------2,5-----------75,-----------000-----------)