Hey there! Sign in to join this conversationNew here? Join for free
    • Thread Starter
    Offline

    0
    ReputationRep:
    I am struggling with this capital budgeting exercise; the solution given by the teacher should be NPV = 41.4
    • Company Alfa has invested 300 CU in developing a new product
    • Sales are expected to be 750 CU per year for the following 5 years
    • Variable costs: 450 CU per year
    • Fixed costs: 200 CU per year. Note that the fixed costs consist of 160 CU as additional fixed costs and 40 CU relating to the existing business which will be apportioned to the new product.
    • Purchase of a new machine to produce the new product: 520 CU (purchased and paid immediately)
    • Machine's salvage value: 100 CU. Depreciation is on a straight line basis
    • Cost of capital: 12%
    • Calculate the NPV for the product.
    I calculated the cash flows:
    Year 0: -820
    From year 1 to 4: 140
    Year 5: 240
    For the fixed costs I only took in consideration 160CU per year since it's the only portion related to the new product.

    Then I calculated the NPV as follows: -820+140/(1.12)+140/(1.12)^2+140/(1.12)^3+140/(1.12)^4+240/(1.12)^5= -228.96

    I would be grateful if someone can help understanding where I'm doing it wrong. Thank you in advance.
 
 
 
  • See more of what you like on The Student Room

    You can personalise what you see on TSR. Tell us a little about yourself to get started.

  • Poll
    What newspaper do you read/prefer?
  • See more of what you like on The Student Room

    You can personalise what you see on TSR. Tell us a little about yourself to get started.

  • The Student Room, Get Revising and Marked by Teachers are trading names of The Student Room Group Ltd.

    Register Number: 04666380 (England and Wales), VAT No. 806 8067 22 Registered Office: International House, Queens Road, Brighton, BN1 3XE

    Quick reply
    Reputation gems: You get these gems as you gain rep from other members for making good contributions and giving helpful advice.