Question

In: Accounting

Cost Cutting: CBD Inc, a processor of CBD oils, is analyzing a potential opportunity to cut...

Cost Cutting: CBD Inc, a processor of CBD oils, is analyzing a potential opportunity to cut costs. It can spend $1.5 Million today on the purchase and installation of a new automated processing line. The equipment will have a six-year life, at which time it can be sold for $250,000. The equipment qualifies as a Class 8 asset with a 20% CCA rate. Since the equipment will be purchased in 2020, it is subject to the Accelerated Investment Incentive rules, rather than the half-year rule. The benefit of installing the new equipment is a reduction in labor costs of $400,000 per year. The new process will lead to an immediate increase in Net Working Capital (NWC) of $25,000, which will be recovered at the conclusion of the project. The firm has a 30% corporate tax rate and it wants a 15% return. Should they undertake this cost-cutting program?

What is the correct value for Step #1-#6? ?(Value for each Step) Should they accept or reject? Is the NPV positive or negative?

Solutions

Expert Solution

All amounts are in $

Initial cost = 1.5 million + 25,000 = 1.525 million

Terminal Cashinflow = 25,000 + 250,000 = 275,000

Depreciation calculation and it's Tax savings

Year Opening balance Depreciation PVF @ 15% PV of Tax savings
1 1,500,000 450,000 (30% x 1.5 million) 0.8696 117,391
2 1,050,000 210,000 (1.05 million x 20%) 0.7561 47,637
3 840,000 168,000 (840,000 x 20%) 0.6575 33,139
4 672,000 134,400 (672,000 x 20%) 0.5818 23,053
5 537,600 107,520 (537,600 x 20%) 0.4972 16,037
6 430,080 86,016 (430,080 x 20%) 0.4323 11,156
6 344,064 94,064 (loss on sale) 0.4323 12,200
Total 260,613

Note :

PVF = Present Value Factor

PV of tax savings = Depreciation x Tax rate x PVF

Savings in Cost = $400,000 x (1-tax rate) x PVAF @15% for 6 years

= $400,000 (1-0.3) x 3.7845

= $1,059,655

Note :

All operating cost are taken as year end Cashflows

Cost savings after tax = Cost savings x (1-tax rate) x Present value annuity factor @15% for 6 years

Net present value = Cost savings + Depreciation savings + Present value of terminal cashflow - Initial cashoutflow

= $260,613 + $1,059,655 + $275,000 x 0.43233 - 1.525 million

= -85,841.25

Negative NPV, so we should not undertake the project

Assumed that the asset is sold at the end of 6 years at estimated price and the balance is taken as loss for that year.

Also assumed to use Declining balance method instead of Straight line of depreciation.


Related Solutions

Cost Cutting: CBD Inc, a processor of CBD oils, is analyzing a potential opportunity to cut...
Cost Cutting: CBD Inc, a processor of CBD oils, is analyzing a potential opportunity to cut costs. It can spend $1.5 Million today on the purchase and installation of a new automated processing line. The equipment will have a six-year life, at which time it can be sold for $250,000. The equipment qualifies as a Class 8 asset with a 20% CCA rate. Since the equipment will be purchased in 2020, it is subject to the Accelerated Investment Incentive rules,...
Cost Cutting: CBD Inc, a processor of CBD oils, is analyzing a potential opportunity to cut...
Cost Cutting: CBD Inc, a processor of CBD oils, is analyzing a potential opportunity to cut costs. It can spend $1.5 Million today on the purchase and installation of a new automated processing line. The equipment will have a six-year life, at which time it can be sold for $250,000. The equipment qualifies as a Class 8 asset with a 20% CCA rate. Since the equipment will be purchased in 2020, it is subject to the Accelerated Investment Incentive rules,...
Cost Cutting: CBD Inc, a processor of CBD oils, is analyzing a potential opportunity to cut...
Cost Cutting: CBD Inc, a processor of CBD oils, is analyzing a potential opportunity to cut costs. It can spend $1.5 Million today on the purchase and installation of a new automated processing line. The equipment will have a six-year life, at which time it can be sold for $250,000. The equipment qualifies as a Class 8 asset with a 20% CCA rate. Since the equipment will be purchased in 2020, it is subject to the Accelerated Investment Incentive rules,...
Cost Cutting: CBD Inc, a processor of CBD oils, is analyzing a potential opportunity to cut...
Cost Cutting: CBD Inc, a processor of CBD oils, is analyzing a potential opportunity to cut costs. It can spend $1.5 Million today on the purchase and installation of a new automated processing line. The equipment will have a six-year life, at which time it can be sold for $250,000. The equipment qualifies as a Class 8 asset with a 20% CCA rate. Since the equipment will be purchased in 2020, it is subject to the Accelerated Investment Incentive rules,...
Use this information to answer questions below: Cost Cutting: CBD Inc, a processor of CBD oils,...
Use this information to answer questions below: Cost Cutting: CBD Inc, a processor of CBD oils, is analyzing a potential opportunity to cut costs. It can spend $1.5 Million today on the purchase and installation of a new automated processing line. The equipment will have a six-year life, at which time it can be sold for $250,000. The equipment qualifies as a Class 8 asset with a 20% CCA rate. Since the equipment will be purchased in 2020, it is...
You are analyzing an investment opportunity for your firm. The investment will cost $10,000 to undertake...
You are analyzing an investment opportunity for your firm. The investment will cost $10,000 to undertake and will produce a cashflow of $2000 at the end of every year for the next 6 years. What is the internal rate of return? Select one: a. About 4% b. About 4.5% c. About 5% d. About 5.5% e. None of the above.
Define the opportunity cost of getting your degree by analyzing what steps and economic factors a...
Define the opportunity cost of getting your degree by analyzing what steps and economic factors a potential student must make when choosing to pursue an education. Given your answer, is getting a formal college education worth your opportunity costs? Why?
Define the opportunity cost of getting your degree by analyzing what steps and economic factors a...
Define the opportunity cost of getting your degree by analyzing what steps and economic factors a potential student must make when choosing to pursue an education. Given your answer, is getting a formal college education worth your opportunity costs? Why? Using the principles of supply and demand, develop a plan to alleviate the shortage of Math and Science teachers within this country. Try to use price and non-price determinants as your tools to reach equilibrium. Defend your position using economic...
Define the opportunity cost of getting your degree by analyzing what steps and economic factors a...
Define the opportunity cost of getting your degree by analyzing what steps and economic factors a potential student must make when choosing to pursue an education. Given your answer, is getting a formal college education worth your opportunity costs? Why? macroeconomics
Opportunity cost is an interesting concept that has a potential impact on our everyday lives. For...
Opportunity cost is an interesting concept that has a potential impact on our everyday lives. For this discussion think about what you do on a regular basis that has an opportunity cost. Explain what the events are and the opportunity costs involved with those activities. List and explain at least five. It is important to note that opportunity costs are often confused with consequences.
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT