IDNLearn.com provides a seamless experience for finding and sharing answers. Get the information you need from our community of experts, who provide detailed and trustworthy answers.

An urban cooperative in Austin that supplies leafy greens and herbs to local restaurants and grocery stores is looking to expand their operation. The co-op would like to build an aquaponic system to increase their production of greens and also start producing tilapia. The new system would cost $39,800 to purchase and construct. The co-op projects that it will yield $420 of tilapia and $990 of leafy greens every week. Operating expenses are expected to increase by $38,000 annually due to fish nutrients, utilities, maintenance, and additional labor. Suppose that the workers wanted to evaluate this investment over a five-year period of time before committing. They expect that the components could be sold for $8,600 after five years of use. Taxes are expected to stay at 30% for the next six years. The IRS will allow the co-op to depreciate the system using straight line over 15 years. Assume that the terminal value of this investment is $8,600 at the end of five years. The co-op requires an 14% return to capital (pretax).
(i) Calculate the annual operating receipts

a. $35,320

b. $73,320

c. $38,000

d. $70,500

ENTER RESPONSE HERE:



(ii) Calculate the after tax- net returns

a. $28,625

b. $24,724

c. $28,256

d. $35,320

ENTER RESPONSE HERE:



(iii) Calculate the tax savings from depreciation

a. $796

b. $769

c. $531

d. $2,653

ENTER RESPONSE HERE:



(iv) Calculate the after-tax terminal value

a. $19,900

b. $12,187

c. $13,980

d. $8,600

ENTER RESPONSE HERE:



(v) Which discount rate should be used for calculating the NPV of this investment?

a. 12.8% b. 16%

c. 16.8% d. 9.8%

ENTER RESPONSE HERE:



(vi) What is the NPV?

a. $73,227

b. $66,197

c. $55,073

d. $65,148

ENTER RESPONSE HERE: