/*! This file is auto-generated */ .wp-block-button__link{color:#fff;background-color:#32373c;border-radius:9999px;box-shadow:none;text-decoration:none;padding:calc(.667em + 2px) calc(1.333em + 2px);font-size:1.125em}.wp-block-file__button{background:#32373c;color:#fff;text-decoration:none} Problem 12 Comparing Mutually Exclusive Pro... [FREE SOLUTION] | 91Ó°ÊÓ

91Ó°ÊÓ

Comparing Mutually Exclusive Projects Hagar Industrial Systems Company (HISC) is trying to decide between two different conveyor belt systems. System A costs \(\$ 360,000\), has a four-year life, and requires \(\$ 105,000\) in pretax annual operating costs. System B costs \(\$ \mathbf{4 8 0 , 0 0 0}\), has a sixyear life, and requires \(\$ 65,000\) in pretax annual operating costs. Both systems are to be depreciated straight-line to zero over their lives and will have zero salvage value. Whichever system is chosen, it will not be replaced when it wears out. If the tax rate is 34 percent and the discount rate is 11 percent, which system should the firm choose?

Short Answer

Expert verified
In conclusion, neither System A nor System B is financially favorable, as both have negative NPVs. However, System B has a less negative NPV (-\$2,802.39) than System A (-\$3,017.72) making it the better choice for Hagar Industrial Systems Company given the available options.

Step by step solution

01

Calculate After-Tax Operating Costs

To calculate the after-tax operating cost for each system, we will subtract the taxes from the pretax annual operating costs using the tax rate of 34%. After-tax operating cost for System A: \( (1 - 0.34) (\$105,000) = \$69,300 \) After-tax operating cost for System B: \( (1 - 0.34) (\$65,000) = \$42,900 \)
02

Calculate Annual Depreciation

Since both systems are being depreciated straight-line to zero over their life, the annual depreciation expense can be calculated by dividing the initial cost by the number of years in each system's life. Annual depreciation for System A: \( \frac{\$360,000}{4} = \$90,000 \) Annual depreciation for System B: \( \frac{\$480,000}{6} = \$80,000 \)
03

Calculate Annual Cash Flow

To get the annual cash flow for each system, we will add the after-tax operating cost and tax shield from depreciation (which is calculated as the tax rate multiplied by the depreciation). The tax shield represents the reduction in taxable income as the system is depreciated. Tax shield for System A: \(0.34 \times \$90,000 = \$30,600\) Tax shield for System B: \(0.34 \times \$80,000 = \$27,200\) Annual Cash Flow for System A: \( \$69,300 - \$30,600 = \$38,700 \) Annual Cash Flow for System B: \( \$42,900 - \$27,200 = \$15,700 \)
04

Compute Net Present Value (NPV)

We will calculate the NPV for each system using the initial cost and discount rate of 11%. Since System A has a life of 4 years and System B has a life of 6 years, we will sum the present values of cash flows for each system over the corresponding period. NPV Formula: \( NPV = -Initial\,Cost + \sum_{t=1}^n \frac{Annual\,Cash\,Flow}{(1 + Discount\,Rate)^t} \) NPV of System A: \( NPV_A = -\$360,000 + \sum_{t=1}^4 \frac{\$38,700}{(1 + 0.11)^t} \approx -\$3,017.72 \) NPV of System B: \( NPV_B = -\$480,000 + \sum_{t=1}^6 \frac{\$15,700}{(1 + 0.11)^t} \approx -\$2,802.39 \)
05

Compare the NPVs

As both NPVs are negative, neither system is financially favorable. However, since NPV_B (-\$2,802.39) is less negative than NPV_A(-\$3,017.72), System B is the better choice for Hagar Industrial Systems Company given the available options.

Unlock Step-by-Step Solutions & Ace Your Exams!

  • Full Textbook Solutions

    Get detailed explanations and key concepts

  • Unlimited Al creation

    Al flashcards, explanations, exams and more...

  • Ads-free access

    To over 500 millions flashcards

  • Money-back guarantee

    We refund you if you fail your exam.

Over 30 million students worldwide already upgrade their learning with 91Ó°ÊÓ!

Key Concepts

These are the key concepts you need to understand to accurately answer the question.

Net Present Value
Net Present Value (NPV) is a fundamental financial metric used to evaluate the profitability of a project or investment. It represents the difference between the present value of cash inflows and the present value of cash outflows over a period of time. You calculate NPV by discounting the expected cash flows to their present value using a discount rate, which accounts for the time value of money—a concept that suggests money available today is worth more than the same amount in the future due to its potential earning capacity.

In the context of comparing two mutually exclusive projects, like the conveyor belt systems for Hagar Industrial Systems Company (HISC), each project's NPV is calculated individually. The project with the higher (or less negative) NPV is typically considered the better option, as it is expected to add more value to the company. If both NPVs are negative, as in our example, the project with the less negative NPV is less of a financial strain and thus preferable.
After-Tax Operating Costs
After-tax operating costs are the expenses associated with running an asset or project after accounting for taxes. They are crucial for calculating cash flows, as they directly impact a company’s profitability. To compute these costs, the tax rate is applied to the pretax operating costs to account for tax savings due to deductible expenses.

As demonstrated in our exercise, Hagar Industrial Systems Company needs to subtract 34 percent (the tax rate) from the pretax annual operating costs for each conveyor belt system. This calculation shows the actual burden of operating costs on the company's finances after benefiting from tax deductions. Lower after-tax operating costs indicate a more cost-efficient project, assuming all other factors are equal.
Depreciation Methods
Depreciation methods are systematic approaches to allocate the cost of a tangible asset over its useful life. In the exercise, both conveyor belt systems are subjected to straight-line depreciation, which is one of the simplest and most commonly used methods.

With straight-line depreciation, the asset's cost, less its salvage value (if any), is spread evenly across the number of years it is expected to be productive. The annual depreciation expense is then used to calculate tax shields, which reduce taxable income and consequently tax liability. Other depreciation methods include declining balance, sum-of-the-years' digits, and units of production, but for our scenarios, the straight-line approach simplifies comparison between the two systems.
Cash Flow Analysis
Cash flow analysis involves examining the inflows and outflows of cash to determine the liquidity and financial health of a project or business. It is an integral part of financial planning and aids in decision-making.

When analyzing cash flow, the focus is on three key areas: operational activities, investing activities, and financing activities. In our case, we look at the cash flows from operational activities related to the conveyor belt systems. We factor in after-tax operating costs and tax shields from depreciation to arrive at annual cash flows. Understanding the timing and magnitude of these cash flows allows us to calculate the present value, key to determining the NPV. With the right cash flow analysis, HISC can decide which conveyor system offers the best financial performance over time.
Discount Rate
The discount rate is a critical element in time value of money calculations, such as NPV. It represents the rate of return that could be earned on an investment in the financial markets with similar risk. Essentially, it adjusts for risk and other factors such as inflation, providing a way to compare the value of future cash flows to today's dollars.

A higher discount rate means future cash flows are worth less today, reflecting higher risk or opportunity cost. Conversely, a lower discount rate means future cash flows are worth more today, typically associated with lower risk investments. In the HISC example, the discount rate of 11 percent is used to calculate NPV, reflecting the required return based on the risk profile of the projects and market conditions.

One App. One Place for Learning.

All the tools & learning materials you need for study success - in one app.

Get started for free

Most popular questions from this chapter

Project Analysis and Inflation Sanders Enterprises, Inc., has been considering the purchase of a new manufacturing facility for \(\$ 150,000\). The facility is to be fully depreciated on a straightline basis over seven years. It is expected to have no resale value after the seven years. Operating revenues from the facility are expected to be \(\$ 70,000\), in nominal terms, at the end of the first year. The revenues are expected to increase at the inflation rate of 5 percent. Production costs at the end of the first year will be \(\$ 20,000\), in nominal terms, and they are expected to increase at 6 percent per year. The real discount rate is 8 percent. The corporate tax rate is 34 percent. Sanders has other ongoing profitable operations. Should the company accept the project?

Project Analysis and Inflation Dickinson Brothers, Inc., is considering investing in a machine to produce computer keyboards. The price of the machine will be \(\$ 530,000\), and its economic life is five years. The machine will be fully depreciated by the straight-line method. The machine will produce 15,000 keyboards each year. The price of each keyboard will be \(\$ 40\) in the first year and will increase by 5 percent per year. The production cost per keyboard will be \(\$ 20\) in the first year and will increase by 6 percent per year. The project will have an annual fixed cost of \(\$ 75,000\) and require an immediate investment of \(\$ \mathbf{2 5 , 0 0 0}\) in net working capital. The corporate tax rate for the company is 34 percent. If the appropriate discount rate is 15 percent, what is the NPV of the investment?

Calculating Project NPV You have been hired as a consultant for Pristine Urban-Tech Zither, Inc. (PUTZ), manufacturers of fine zithers. The market for zithers is growing quickly. The company bought some land three years ago for \(\$ 1\) million in anticipation of using it as a toxic waste dump site but has recently hired another company to handle all toxic materials. Based on a recent appraisal, the company believes it could sell the land for \(\$ 800,000\) on an aftertax basis. In four years, the land could be sold for \(\$ 900,000\) after taxes. The company also hired a marketing firm to analyze the zither market, at a cost of \(\$ 125,000\). An excerpt of the marketing report is as follows: The zither industry will have a rapid expansion in the next four years. With the brand name recognition that PUTZ brings to bear, we feel that the company will be able to sell 3,100 , \(3,800,3,600\), and 2,500 units each year for the next four years, respectively. Again, capitalizing on the name recognition of PUTZ, we feel that a premium price of \(\$ 780\) can be charged for each zither. Because zithers appear to be a fad, we feel at the end of the fouryear period, sales should be discontinued. PUTZ feels that fixed costs for the project will be \(\$ 425,000\) per year, and variable costs are 15 percent of sales. The equipment necessary for production will cost \(\$ 4.2\) million and will be depreciated according to a three-year MACRS schedule. At the end of the project, the equipment can be scrapped for \(\$ 400,000\). Net working capital of \(\$ 120,000\) will be required immediately. PUTZ has a 38 percent tax rate, and the required return on the project is 13 percent. What is the NPV of the project? Assume the company has other profitable projects.

Project Evaluation Dog Up! Franks is looking at a new sausage system with an installed cost of \(\$ 420,000\). This cost will be depreciated straight-line to zero over the project's five-year life, at the end of which the sausage system can be scrapped for \(\$ 60,000\). The sausage system will save the firm \(\$ 135,000\) per year in pretax operating costs, and the system requires an initial investment in net working capital of \(\$ 28,000\). If the tax rate is 34 percent and the discount rate is 10 percent, what is the NPV of this project?

Calculating Project NPV With the growing popularity of casual surf print clothing, two recent MBA graduates decided to broaden this casual surf concept to encompass a "surf lifestyle for the home." With limited capital, they decided to focus on surf print table and floor lamps to accent people's homes. They projected unit sales of these lamps to be 6,000 in the first year, with growth of 8 percent each year for the next five years. Production of these lamps will require \(\$ \mathbf{2 8 , 0 0 0}\) in net working capital to start. Total fixed costs are \(\$ 80,000\) per year, variable production costs are \(\$ 20\) per unit, and the units are priced at \(\$ 48\) each. The equipment needed to begin production will cost \(\$ 145,000\). The equipment will be depreciated using the straight-line method over a five-year life and is not expected to have a salvage value. The effective tax rate is 34 percent, and the required rate of return is 25 percent. What is the NPV of this project?

See all solutions

Recommended explanations on Math Textbooks

View all explanations

What do you think about this solution?

We value your feedback to improve our textbook solutions.

Study anywhere. Anytime. Across all devices.