Solution-Which is much lower than net present value at

Which is much lower than net present value at weighted cost

Assignment Help Finance Basics

Reference no: EM131073545

Proposal A: New Factory

A company wants to build a new factory for increased capacity. Using the net present value (NPV) method of capital budgeting, determine the proposal's appropriateness and economic viability with the following information:

• Building a new factory will increase capacity by 30%.
• The current capacity is $10 million of sales with a 5% profit margin.
• The factory costs $10 million to build.
• The new capacity will meet the company's needs for 10 years.
• The factory is worth $14 million over 10 years.

****I do not need the entire paper, just the calculations for the paper and short explaination of calculations so that I can explain in the paper. PLEASE do not give me answers below; has already been used, but I do need the same formatting. Thanks!!!!

Year	Cash Flow	PV Factor	Present Value
0	(10,000,000)	1.0000	(10,000,000)
1	150,000	0.9091	136,364
2	150,000	0.8264	123,967
3	150,000	0.7513	112,697
4	150,000	0.6830	102,452
5	150,000	0.6209	93,138
6	150,000	0.5645	84,671
7	150,000	0.5132	76,974
8	150,000	0.4665	69,976
9	150,000	0.4241	63,615
10	14,150,000	0.3855	5,455,438
	Net present value		(3,680,709)

Year	Cash Flow	PV Factor	Present Value
0	(10,000,000)	1.0000	(10,000,000)
1	150,000	0.9434	141,509
2	150,000	0.8900	133,499
3	150,000	0.8396	125,943
4	150,000	0.7921	118,814
5	150,000	0.7473	112,089
6	150,000	0.7050	105,744
7	150,000	0.6651	99,759
8	150,000	0.6274	94,112
9	150,000	0.5919	88,785
10	14,150,000	0.5584	7,901,286
	Net present value		(1,078,460)

In the event of a 12% cost of capital, the NPV has a negative of $4,644,841 which is much lower than the net present value at a weighted cost of capital of 6% and 10%.

Year	Cash Flow	PV Factor	Present Value
0	10,000,000)	1.0000	(10,000,000)
1	150,000	0.8929	133,929
2	150,000	0.7972	119,579
3	150,000	0.7118	106,767
4	150,000	0.6355	95,328
5	150,000	0.5674	85,114
6	150,000	0.5066	75,995
7	150,000	0.4523	67,852
8	150,000	0.4039	60,582
9	150,000	0.3606	54,092
10	14,150,000	0.3220	4,555,921
	Net present value		(4,644,841)

Reference no: EM131073545

Questions Cloud

Specify the strategy - alde and nando : Introductions - Alde and Nando's (with reference- company website). Adaption, Aggregation and Arbitrage - Aidi (Specify the strategy each strategy with Academic Journal Article and Harvard Style reference)

Database schema for the proposed database : Design a database schema for the proposed Database Design Proposal on (the Prevention of the loss of healthcare data). 1) Identify and list all relevant entities and their relationships:

The essential conditions for team performance : Please complete the following in 2 full pages. You must write down the question followed by your detailed response to the question. Also, please include in-text citation and references as well.

Gives you an opportunity for introspective analysis : In 2015, the PPACA will achieve its 5-year milestone. Since the inception of PPACA, many changes have occurred in the way health care is delivered and purchased by consumers. This week gives you an opportunity for introspective analysis.

Which is much lower than net present value at weighted cost : In the event of a 12% cost of capital, the NPV has a negative of $4,644,841 which is much lower than the net present value at a weighted cost of capital of 6% and 10%.

Interested in taking and majoring : Can someone tell me some of the career opportunity in computer science since am interested in taking and majoring in it

Characteristics of hardware components : Bathtub Curve is used to represent the reliability characteristics of hardware components. Why is this not applicable to software modules?

What would be your recommendation regarding use of plastic : In your closing remarks, include a short catchy phase, slogan, poem, or any other creative statement to emphasize your point of view

Architecture is suitable for ft based systems : Which operating system architecture is suitable for FT based systems?

User Account

All Pages

Which is much lower than net present value at weighted cost

Reference no: EM131073545

Reference no: EM131073545

Questions Cloud

Reviews

Write a Review

Finance Basics Questions & Answers

Financial reporting and analysis

A report on financial accounting

Describe the types of financial ratios

Differences between sole proprietorship and corporation

Prepare a cash budget statement

What are the implied interest rates

State pricing theory and no-arbitrage pricing theory

Small business administration

Effect of financial leverage

Evaluate the basis for the payment to the lender

Importance of opps, ipps, mpfs and dmepos

Time value of money

Assured A++ Grade

Academics

Major Subjects

Majors

Get In Touch

TERMS & POLICIES

HELP & SUPPORT