LIAM LTD is considering a new investment in Castries. The investment has an initial cost of $300,000.

LIAM LTD is considering a new investment in Castries. The investment has an initial cost of $300,000. The sales revenues of the investment are $120,000 in year 1, $135,000 in year 2, $140,000 in year 3, $105,000 in year 4, and $100,000 in year 5. In each year, the operating costs are 20 per cent of the sales. The changes in net working capital are as follows: $11,000 in year 0, $3,000 in year 1, £$,000 in year 2, -$4,000 in year 3, -$2,000 in year 3, and -$10,000 in year 5, so that net working capital is fully recovered at the end of the project. The corporate tax rate is 30%, and the investment is depreciated using the straight-line method. The investment is sold at the residual value of $150,000 after depreciation at the end of the 5 years. 

a) Calculate the Earnings Before Interest and Taxes (EBIT) in each year, from year 1 to year 5. 

b) Calculate the Operating Cash Flows (OCF) in each year, from year 1 to year 5. 

c) Calculate the Net Cash Flows (NCF) in each year, from year 0 to year 5. 

d) Calculate the Net Present Value (NPV) at the discount rate of 12 per cent.

e) Suppose that the relevant discount rate increases to 19 per cent. Which conclusions can you derive by comparing the results obtained in points d) and e)? 

ParticularsYear oYear 1Year 2Year 3Year 4Year 5sales20 000.005 135 , 090.005 140 , 000 .00 5 105 0 00.00 5 100 000.00Less : Opreating cost 20 %4, 900.00 / S27 090 0028. 0 00.00 IS21…

Calculate Your Essay Price
(550 words)

Approximate price: $22

Calculate the price of your order

550 words
We'll send you the first draft for approval by September 11, 2018 at 10:52 AM
Total price:
The price is based on these factors:
Academic level
Number of pages
Basic features
  • Free title page and bibliography
  • Unlimited revisions
  • Plagiarism-free guarantee
  • Money-back guarantee
  • 24/7 support
On-demand options
  • Writer’s samples
  • Part-by-part delivery
  • Overnight delivery
  • Copies of used sources
  • Expert Proofreading
Paper format
  • 275 words per page
  • 12 pt Arial/Times New Roman
  • Double line spacing
  • Any citation style (APA, MLA, Chicago/Turabian, Harvard)

Our guarantees

Delivering a high-quality product at a reasonable price is not enough anymore.
That’s why we have developed 5 beneficial guarantees that will make your experience with our service enjoyable, easy, and safe.

Money-back guarantee

You have to be 100% sure of the quality of your product to give a money-back guarantee. This describes us perfectly. Make sure that this guarantee is totally transparent.

Read more

Zero-plagiarism guarantee

Each paper is composed from scratch, according to your instructions. It is then checked by our plagiarism-detection software. There is no gap where plagiarism could squeeze in.

Read more

Free-revision policy

Thanks to our free revisions, there is no way for you to be unsatisfied. We will work on your paper until you are completely happy with the result.

Read more

Privacy policy

Your email is safe, as we store it according to international data protection rules. Your bank details are secure, as we use only reliable payment systems.

Read more

Fair-cooperation guarantee

By sending us your money, you buy the service we provide. Check out our terms and conditions if you prefer business talks to be laid out in official language.

Read more

Order your essay today and save 10% with the coupon code: best10