Jawabu Ltd. is evaluating a project with an expected useful life of 6 years and the following characteristics:
1. Fixed capital investment of Sh.4,000,000.
2. The initial investment in net worth working capital is Sh.400,000.
At the end of each year, net working capital must be increased so that the cumulative investment in net
working capital is one-sixth of the next year projected sales.
3. The fixed capital is depreciated on cost at the following rates: 30% in year 1, 35% in year 2, 20% in year 3,
10% in year 4, 5% in year 5 and 0% in year
4. Sales are Sh.2,400,000 in year 1, they grow at 25% annual rate for the next two years and then grow at 10%
annual rate for the last three years.
5. Fixed cash operating expenses are Sh.300,000 for year 1-3 and Sh.260,000 for year 4-6.
6. Variable cash operating expenses are 40% of sales in year 1, 39% of sales in year 2 and 38% of sales in
year 3 - 6.
7. The corporate tax rate is 30%. If taxable income on the project is negative in any year, the loss will offset
gains elsewhere in the corporation, resulting in a tax savings.
8. Fixed capital investment will be sold for Sh.300,000 when the project is complete and recapture its
cumulative investment in networking capital. Income taxes will be paid on any gains on disposal.
9. The project required rate of return is 12%.
Required:
Determine the suitability of the project using the Net Present Value (NPV) method.
Want to join the discussion?
Log in to post comments and interact with tutors.
Login to Comment