/*! 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

Calculating Project NPV J. Smythe, Inc., manufactures fine furniture. The company is deciding whether to introduce a new mahogany dining room table set. The set will sell for \(\$ 5,600\), including a set of eight chairs. The company feels that sales will be 1,800, 1,950, 2,500, 2,350, and 2,100 sets per year for the next five years, respectively. Variable costs will amount to 45 percent of sales, and fixed costs are \(\$ 1.9\) million per year. The new tables will require inventory amounting to 10 percent of sales, produced and stockpiled in the year prior to sales. It is believed that the addition of the new table will cause a loss of 250 tables per year of the oak tables the company produces. These tables sell for \(\$ 4,500\) and have variable costs of 40 percent of sales. The inventory for this oak table is also 10 percent of sales. J. Smythe currently has excess production capacity. If the company buys the necessary equipment today, it will cost \(\$ 16\) million. However, the excess production capacity means the company can produce the new table without buying the new equipment. The company controller has said that the current excess capacity will end in two years with current production. This means that if the company uses the current excess capacity for the new table, it will be forced to spend the \(\$ 16\) million in two years to accommodate the increased sales of its current products. In five years, the new equipment will have a market value of \(\$ 3.1\) million if purchased today, and \(\$ 7.4\) million if purchased in two years. The equipment is depreciated on a seven-year MACRS schedule. The company has a tax rate of 40 percent, and the required return for the project is 14 percent. 1\. Should J. Smythe undertake the new project? 2\. Can you perform an IRR analysis on this project? How many IRRs would you expect to find? 3\. How would you interpret the profitability index?

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?

Calculating Nominal Cash Flow Etonic Inc. is considering an investment of \(\mathbf{\$ 0 5 , 0 0 0}\) in an asset with an economic life of five years. The firm estimates that the nominal annual cash revenues and expenses at the end of the first year will be \(\$ 230,000\) and \(\$ 60,000\), respectively. Both revenues and expenses will grow thereafter at the annual inflation rate of 3 percent. Etonic will use the straight-line method to depreciate its asset to zero over five years. The salvage value of the asset is estimated to be \(\$ 40,000\) in nominal terms at that time. The one-time net working capital investment of \(\$ 10,000\) is required immediately and will be recovered at the end of the project. All corporate cash flows are subject to a 34 percent tax rate. What is the project's total nominal cash flow from assets for each year?

Financial Break-Even Analysis The technique for calculating a bid price can be extended to many other types of problems. Answer the following questions using the same technique as setting a bid price; that is, set the project NPV to zero and solve for the variable in question. 1\. In the previous problem, assume that the price per carton is \(\$ \mathbf{1 4}\) and find the project NPV. What does your answer tell you about your bid price? What do you know about the number of cartons you can sell and still break even? How about your level of costs? 2\. Solve the previous problem again with the price still at \(\$ 14\)-but find the quantity of cartons per year that you can supply and still break even. (Hint: It's less than 130,000.) 3\. Repeat (b) with a price of \(\$ 14\) and a quantity of 130,000 cartons per year, and find the highest level of fixed costs you could afford and still break even. (Hint: It's more than \(\$ 210,000\).

Calculating Project NPV Raphael Restaurant is considering the purchase of a \(\$ \mathbf{1 2 , 0 0 0}\) soufflé maker. The soufflé maker has an economic life of five years and will be fully depreciated by the straight-line method. The machine will produce 1,900 soufflés per year, with each costing \(\$ 2.20\) to make and priced at \$5. Assume that the discount rate is 14 percent and the tax rate is 34 percent. Should Raphael make the purchase?

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.