Question: YZ is considering a project that would last for 3 years and have a cost of capital of 22.10 percent. The relevant level of net
YZ is considering a project that would last for 3 years and have a cost of capital of 22.10 percent. The relevant level of net working capital for the project is expected to be $1,917.30 immediately (at year 0); $4,620.00 in 1 year; $13,100.00 in 2 years; and $0.00 in 3 years. Relevant expected revenue, costs, depreciation, and cash flows from capital spending in years 0, 1, 2, and 3 are presented in the following table. The tax rate is 52.80 percent. What is the net present value of this project? .
| Year 0 | Year 1 | Year 2 | Year 3 | |
|---|---|---|---|---|
| Revenue | $ 0.00 | $13,700.00 | $13,200.00 | $12,200.00 |
| Costs | $ 0.00 | $3,900.00 | $3,950.00 | $3,800.00 |
| Depreciation | $ 0.00 | $1,540.00 | $2,020.00 | $2,600.00 |
| Cash flows from capital spending | $-6,140.00 | $ 120.00 | $1,560.00 | $3,240.00 |
| $5192.76 (plus or minus $10) | ||
| $8408.18 (plus or minus $10) | ||
| $1148.24 (plus or minus $10) | ||
| $10437.42 (plus or minus $10) |
Step by Step Solution
There are 3 Steps involved in it
Get step-by-step solutions from verified subject matter experts
