/*! 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 3 Calculating Project NPV Down Und... [FREE SOLUTION] | 91Ó°ÊÓ

91Ó°ÊÓ

Calculating Project NPV Down Under Boomerang, Inc., is considering a new three-year expansion project that requires an initial fixed asset investment of \(\$ 2.4\) million. The fixed asset will be depreciated straight-line to zero over its three-year tax life, after which it will be worthless. The project is estimated to generate \(\$ 2,050,000\) in annual sales, with costs of \(\$ 950,000\). The tax rate is 35 percent and the required return is 12 percent. What is the project's NPV?

Short Answer

Expert verified
The project's NPV is -\$32,139. Since the NPV is negative, it is not advised to undertake the project, as it is expected to reduce the value of the company.

Step by step solution

01

1. Identify project variables

First, let's identify the variables needed for our NPV calculation: Initial investment: \(I = \$ 2,400,000\) Depreciation method: Straight-line to zero Project life: 3 years Annual sales: \(S = \$ 2,050,000\) Annual costs: \(C = \$ 950,000\) Tax rate: \(t = 0.35\) Required return: \(r = 0.12\)
02

2. Calculate annual depreciation expense

Since the asset is depreciated straight-line to zero over 3 years, we can find the annual depreciation expense as follows: Annual depreciation expense: \(D = \frac{I}{\text{Project Life}} = \frac{2,400,000}{3} = \$ 800,000\)
03

3. Calculate annual operating profit (before taxes)

Now we need to calculate the operating profit for the project by subtracting annual costs and annual depreciation expense from annual sales. Annual operating profit (before taxes): \(P = S - C - D = 2,050,000 - 950,000 - 800,000 = \$ 300,000\)
04

4. Calculate annual tax expense

Next, we'll calculate the annual tax expense using the given tax rate of 35%. Annual tax expense: \(T = P * t = 300,000 * 0.35 = \$ 105,000\)
05

5. Calculate annual operating profit (after taxes)

We can now find the annual operating profit after taxes by subtracting the tax expense from the operating profit before taxes. Annual operating profit (after taxes): \(P_{AT} = P - T = 300,000 - 105,000 = \$ 195,000\)
06

6. Calculate annual net cash flow

Net cash flow can be found by adding back the depreciation expense to the after-tax operating profit. Annual net cash flow: \(CF = P_{AT} + D = 195,000 + 800,000 = \$ 995,000\)
07

7. Calculate present value of cash flows

Now, discount the net cash flows back to the present value using the required return of 12% for each of the 3 years. Present value of cash flows: \(PV = \sum_{i=1}^{3} \frac{CF}{(1+r)^i} = \frac{995,000}{(1+0.12)^1} + \frac{995,000}{(1+0.12)^2} + \frac{995,000}{(1+0.12)^3} ≈ \$ 2,367,861\)
08

8. Calculate project NPV

Finally, calculate the project NPV by subtracting the initial investment from the present value of cash flows. NPV: \(NPV = PV - I = 2,367,861 - 2,400,000 = -\$32,139\) The project's NPV is -\$32,139. Since the NPV is negative, it is not advised to undertake the project, as it is expected to reduce the value of the company.

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
Understanding Net Present Value (NPV) is crucial for evaluating the profitability of any investment or project. NPV represents the difference between the present value of cash inflows and the present value of cash outflows over a period of time. In simpler terms, it is the net worth of cash streams once adjusting for the time value of money.

To calculate the NPV of a project, we first forecast the expected cash flows. Each cash flow is then discounted back to its present value, using a discount rate that reflects the project's cost of capital or required rate of return. Finally, summing these present values and subtracting the initial investment gives us the NPV. A positive NPV indicates that the project is expected to generate value in excess of the required return, while a negative NPV suggests the opposite.
Capital Budgeting
Capital budgeting is the process by which investors or managers decide whether to commit resources to a project or investment. It involves the evaluation of the potential earnings and risks associated with the investment, and it typically includes methods like NPV, Internal Rate of Return (IRR), and payback period to judge a project's feasibility.

In the context of the given problem, capital budgeting would involve a thorough analysis of the project's cash flows and the application of NPV to determine whether the expansion project by Down Under Boomerang, Inc. should proceed. Capital budgeting ensures that the company allocates its scarce resources to the most profitable projects and aligns with its long-term strategic goals.
Depreciation Methods
Depreciation is an accounting method that allocates the cost of a tangible fixed asset over its useful life. There are several depreciation methods, including straight-line, declining balance, and sum of the years' digits.

The straight-line method, used in the given exercise, spreads the cost evenly over the asset's lifespan. It is calculated by dividing the initial cost of the asset, less its salvage value, by the number of years it is expected to be in service. Straight-line depreciation is popular due to its simplicity and because it results in a constant amount of depreciation each year.
Tax Implications in Finance
Taxes play a significant role in financial decision-making, as they can significantly affect a project's net cash flows and, consequently, its NPV.

In the given example, a 35% tax rate is applied to the project's profits, which reduces the cash inflows that could be realized from the project. Additionally, depreciation serves as a non-cash expense that reduces taxable income, providing a tax shield which increases the project's cash flow. Understanding the impact of these tax implications is key to accurately determining the true value generated by a project after taxes.
Required Rate of Return
The required rate of return (RRR) is the minimum return an investor expects to receive to compensate for the risks of an investment. It varies by investment type and individual risk tolerance.

The RRR is a crucial input for calculating NPV, as it is used as the discount rate. In our scenario with Down Under Boomerang, Inc., a required return of 12% indicates the shareholders' expectation for the compensation of investing capital in the expansion project versus other investments with similar risks. An NPV calculation that yields a negative result when using the RRR suggests that the project does not meet the minimum threshold to justify the investment.

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 Evaluation Your firm is contemplating the purchase of a new \(\$ \mathbf{8 5 0 , 0 0 0}\) computerbased order entry system. The system will be depreciated straight-line to zero over its five-year life. It will be worth \(\$ 75,000\) at the end of that time. You will save \(\$ 320,000\) before taxes per year in order processing costs, and you will be able to reduce working capital by \(\$ 105,000\) (this is a onetime reduction). If the tax rate is 35 percent, what is the IRR for this project?

Project Analysis Benson Enterprises is evaluating alternative uses for a three-story manufacturing and warehousing building that it has purchased for \(\$ 850,000\). The company can continue to rent the building to the present occupants for \(\$ 36,000\) per year. The present occupants have indicated an interest in staying in the building for at least another 15 years. Alternatively, the company could modify the existing structure to use for its own manufacturing and warehousing needs. Benson's production engineer feels the building could be adapted to handle one of two new product lines. The cost and revenue data for the two product alternatives are as follows: The building will be used for only 15 years for either product \(A\) or product \(B\). After 15 years the building will be too small for efficient production of either product line. At that time, Benson plans to rent the building to firms similar to the current occupants. To rent the building again, Benson will need to restore the building to its present layout. The estimated cash cost of restoring the building if product \(A\) has been undertaken is \(\$ \mathbf{2 9}, 000\). If product \(B\) has been manufactured, the cash cost will be \(\$ 35,000\). These cash costs can be deducted for tax purposes in the year the expenditures occur. Benson will depreciate the original building shell (purchased for \(\$ \mathbf{8 5 0 , 0 0 0}\) ) over a 30 -year life to zero, regardless of which alternative it chooses. The building modifications and equipment purchases for either product are estimated to have a 15-year life. They will be depreciated by the straight-line method. The firm's tax rate is 34 percent, and its required rate of return on such investments is 12 percent. For simplicity, assume all cash flows occur at the end of the year. The initial outlays for modifications and equipment will occur today (year 0 ), and the restoration outlays will occur at the end of year 15. Benson has other profitable ongoing operations that are sufficient to cover any losses. Which use of the building would you recommend to management?

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?

Calculating EAC You are evaluating two different silicon wafer milling machines. The Techron I costs \(\$ 270,000\), has a three-year life, and has pretax operating costs of \(\$ 45,000\) per year. The Techron II costs \(\$ 370,000\), has a five-year life, and has pretax operating costs of \(\$ 48,000\) per year. For both milling machines, use straight-line depreciation to zero over the project's life and assume a salvage value of \(\$ 20,000\). If your tax rate is 35 percent and your discount rate is 12 percent, compute the EAC for both machines. Which do you prefer? Why?

Calculating NPV and IRR for a Replacement A firm is considering an investment in a new machine with a price of \(\$ 12\) million to replace its existing machine. The current machine has a book value of \(\$ 4\) million and a market value of \(\$ 3\) million. The new machine is expected to have a fouryear life, and the old machine has four years left in which it can be used. If the firm replaces the old machine with the new machine, it expects to save \(\$ 4.5\) million in operating costs each year over the next four years. Both machines will have no salvage value in four years. If the firm purchases the new machine, it will also need an investment of \(\$ 250,000\) in net working capital. The required return on the investment is 10 percent, and the tax rate is 39 percent. What are the NPV and IRR of the decision to replace the old machine?

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.