# Capital budgeting exercise: what am I getting wrong? watch

1. 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.

TSR Support Team

We have a brilliant team of more than 60 Support Team members looking after discussions on The Student Room, helping to make it a fun, safe and useful place to hang out.

This forum is supported by:
Updated: December 31, 2012
Today on TSR

### Congratulations to Harry and Meghan!

But did you bother to watch?

### Why are girls so attracted to tall guys?

Poll
Useful resources

Can you help? Study Help unanswered threadsStudy Help rules and posting guidelines

## Groups associated with this forum:

View associated groups

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