44) Year 0 Year 1 Year 2 Year 3 Year 4
Revenues 120,000 400,000 400,000 300,00
Costs of Goods Sold –60,000 –200,000 –200,000 –150,000
Gross Profit 60,000 200,000 200,000 150,000
Selling, General and Admin –6,000 –6,000 –6,000 –6,000
Depreciation –70,000 –70,000 –70,000 –70,000
EBIT –16,000 124,000 124,000 74,000
Income tax (35%) 5,600 –43,400 –43,400 –25,900
Incremental Earnings –10,400 80,600 80,600 48,100
Capital Purchases –280,000
Changes to NWC –5,000 –5,000 –5,000 –5,000
A garage is installing a new “bubble–wash” car wash. It will promote the car wash as a fun activity for the
family, and it is expected that the novelty of this approach will boost sales in the medium term. If the cost of
capital is 10%, what is the net present value (NPV) of this project?
A) –$214,525
B) $108,306
C) $76,607
D) –$145,283
45) Your firm is considering building a new office complex. Your firm already owns land suitable for the new
complex. The current book value of the land is $100,000; however, a commercial real estate agent has
informed you that an outside buyer is interested in purchasing this land would be willing to pay $650,000 for
it. When calculating the net present value (NPV) of your new office complex, ignoring taxes, the
appropriate incremental cash flow for the use of this land is:
A) $100,000
B) $650,000
C) $0
D) $750,000
46) You are considering adding a microbrewery onto one of your firm’s existing restaurants. This will entail an
increase in inventory of $8000, an increase in accounts payables of $2500, and an increase in property, plant,
and equipment of $40,000. All other accounts will remain unchanged. The change in net working capital
resulting from the addition of the microbrewery is:
A) $45,500
B) $6,500
C) $10,500
D) $5,500