Logo
Home Study Material Contact Search
AI Chat FREE
  1. business
  2. finance
  3. megawash, inc., is considering an expansion of the

MegaWash, Inc., is considering an expansion of their product line to Mexico. This would require a...

Free

50.1K

Verified Solution

Question

Finance

MegaWash, Inc., is considering an expansion of their productline to Mexico. This would require a purchase of equipment with aprice of 3,000,000MXN and additional installation of 500,000MXN, tobe depreciated straight-line to zero over the 5-year life of theasset. They will not be replacing any existing equipment. Theirrequired rate of return is 15% and they are in the 35% tax bracket.The new product line is expected to increase sales by 800,000MXNper year over current levels for the next 5 years, and expenseswill increase by 400,000MXN. Assume the after-tax operating cashflows in years 1-5 are equal, and the terminal value of the projectin year 5 may change total after-tax cash flows for that year. Theequipment is multipurpose, and the company anticipates that theywill sell it at the end of the five years for 600,000MXN. Theinitial investment also requires an increase in Net Working Capital(NWC) of 150,000MXN (to be recovered at the sale of the equipmentat the end of five years). The current spot rate is $0.75/MXN, andthe expected inflation rate in the U.S. is 3% per year and 2% peryear in Mexico.

Question: In pesos, what is the NPV of theMegaWash expansion?

Answer & Explanation Solved by verified expert
3.7 Ratings (567 Votes)

MegaWash 0 1 2 3 4 5
USD/MXN $                 0.750 $      0.757 $      0.765 $         0.772 $      0.780 $      0.787
Investment -3,500,000
NWC -150,000 150,000
Salvage 600,000
Sales 800,000 800,000 800,000 800,000 800,000
Expenses -400,000 -400,000 -400,000 -400,000 -400,000
Depreciation -700,000 -700,000 -700,000 -700,000 -700,000
EBT -300,000 -300,000 -300,000 -300,000 -300,000
Tax (35%) 105,000 105,000 105,000 105,000 105,000
Net Income -195,000 -195,000 -195,000 -195,000 -195,000
CF (MXN) -3,650,000 505,000 505,000 505,000 505,000 1,045,000
NPV (MXN) -1,688,686

Cash Flow (CF) = Investment + NWC + Salvage x (1 - tax) + Net Income + Depreciation

NPV can be calculated using the same function in excel or calculator given the above cash flows with 15% discount rate.
Get Answers to Unlimited Questions

Join us to gain access to millions of questions and expert answers. Enjoy exclusive benefits tailored just for you!

Membership Benefits:
  • Unlimited Question Access with detailed Answers
  • Zin AI - 3 Million Words
  • 10 Dall-E 3 Images
  • 20 Plot Generations
  • Conversation with Dialogue Memory
  • No Ads, Ever!
  • Access to Our Best AI Platform: Zin AI - Your personal assistant for all your inquiries!
Become a Member

Other questions asked by students

Q

x x 2 3 x 1 5 Which expression is equivalent to log121 4 O...

Calculus
Q

Pete's Power Pizzas sells a chocolate/tofu filled pastry. Pete's currently sells this pastry for $13.15, and...

Basic Math
Q

How can one do plant breeding for developing resistance to insect pests? Give a few examples...

Biology
Q

a rocket is moving along a curve with its equation given by s=2t^3-24t+s(s in meter and...

Mechanical Engineering
Q

h x Some values of the linear function h are shown in the table above...

Geometry
Q

Use Heron s formula to find the area of the triangle specified below a 19...

Basic Math
Q

Juniper Corp. makes three models of insulated thermos. Juniper has $400,000 in total revenue and...

Accounting
Q

2. True or False- There is really only one ethical system.

Accounting
Q

The Bach Company provides the following standard cost data per unit of product: Direct material...

Accounting
Q

Choose a side and argue your point: Do you think that insurance companies and casinos...

Accounting
Q

Corbett Pharmaceuticals manufacturers an? over-the-counter allergy medication. The company sells both large commercial containers of?...

Accounting
Q

QS 6.9 (Algo) Petty cash accounting LO P2 1. Brooks Agency set up a petty...

Accounting