Respuesta :
Answer:
Garida Co.
The project's net present value (NPV) is:
= $57,787
Explanation:
a) Data and Calculations:
                      Year 1    Year 2    Year 3    Year 4
Unit sales              4,200     4,100    4,300     4,400
Sales price            $29.82   $30.00    $30.31    $33.19
Variable cost per unit    $12.15    $13.45    $14.02    $14.55
Fixed operating costs  $41,000   $41,670   $41,890   $40,100
                     Year 1     Year 2    Year 3     Year 4
Sales Revenue        $125,244  $123,000  $130,333  $146,036
Variable costs          $51,030   $55,145  $60,286   $64,020
Fixed operating costs   $41,000   $41,670   $41,890   $40,100
Total costs            $92,030   $96,815  $102,176   $104,120
Income before tax      $23,214    $26,185   $28,157    $41,916
Income tax (25%) Â Â Â Â Â Â Â 5,804 Â Â Â Â Â 6,546 Â Â Â 7,039 Â Â Â Â 10,479
Net income/cash inflow  $17,410    $19,639   $21,118    $31,437
PV factor              0.901      0.812      0.731     0.659
Present value         $15,686    $15,947   $15,437    $20,717
Total present value of the cash inflows = $67,787
Less investment cost of equipment = Â Â Â Â 10,000
Project's net present value (NPV) = Â Â Â Â Â $57,787