Question

In: Finance

Polycorp Steel Division is considering a proposal to purchase a new machine to produce a new...

Polycorp Steel Division is considering a proposal to purchase a new machine to produce a new product for a three-year contract. The new machine will cost $1.83 million. The machine has an estimated life of 3 years for accounting and taxation purposes. Installation will cost a further $90,000. The contract will not continue beyond three years and the equipment has an estimated salvage value at the end of three years of $300,000. The tax rate is 29 percent and is payable in the year in which profit is earned. An investment allowance of twenty percent on the outlay plus installation costs is available. The after-tax cost of capital is 14.1%pa. Addition current assets of $85,000 are required immediately for working capital to support the project. Assume that this amount is recovered in full at the end of the life of the project. The new product will be charged $180,000 of allocated head office administration costs each year even though head office will not actually incur any extra costs or cash flows to manage the project. This is in accordance with the firm’s policy of allocating all corporate overhead to divisions. The Division will incur extra marketing and administration cash outflows of $128,000 per year for the project. An amount of $200,000 has been spent on a pilot study and market research for the new product. The projections provided are based on this work. Projected sales in the first year for the new product are 40,000 units at $151 per unit per year. Unit sales are expected to increase by 4%pa for years 2 and 3. Cash operating expenses are estimated to be 75 % of sales (excludes marketing and administration, and head office items). Except for initial outlays, assume cash flows occur at the end of each year (unless otherwise stated). Assume diminishing value depreciation for tax.

Required

  1. Construct a table showing net cash flow after tax (NCFAT). Use the method shown in lectures.
  2. Calculate the NPV. Is the project acceptable? Why or why not?
  3. Conduct a sensitivity analysis showing how sensitive the project is to operating expenses and to the cost of capital. Explain your results.
  4. Write a short report explaining your calculation of relevant net cash flows after tax, justifying your selection of cash flows. Be sure to state clearly any assumptions made (implicit and explicit).

Solutions

Expert Solution

Solution:

a) Calculation of NCFAT

Particulars Y0 Y1 Y2 Y3
Sales (units) 40000 41600 43264
Price 151 151 151
1) Sales revenue 6040000 6281600 6532864
cash operating exp.(.75* revenue) 4530000 4711200 4899648
H.O allocation expenses(Assumption 1) 180000 180000 180000
Marketing exp. 128000 128000 128000
Investment allowance(Assumption 2) 384000 0 0
Depreciation (W/N 1) 640000 426666.66 284444.44
2) EBIT 178000 835733.34 1040771.56
3) EBIT(1-t) 126380 593370.67 738947.80
Add :
Depreciation 640000 426666.66 284444.44
H.O allocation expenses 180000 180000 180000
Investment allowance 384000
Net cash at end of the project 378002.52
4) cash flow after tax 1330380 1200037.33 1581394.76
Machine cost -1830000
Installation cost -90000
Working capital -85000 85000
R&D exp. -200000
5) Total Net cash flow after tax (NCFAT) -2205000 1330380 1200037.33 1666394.76

Assumptions

1) It was assumed that H.O allocated exp. is allowed for calculating tax.

2) It was assumed that investment allowance is allowed in 1st year of production & sales.

W/N 1) In calculating depreciation installation cost is also capitalized.

As depreciation is assumed to be a diminishing value method & the useful life of is 3Years the rate of depreciation will be 33.33%.

WDV at end of 3rd year = 1920000 * (0.6667)3 = 568974.22

WDV 568974.22
salvage value 300000
loss 268974.22
tax [email protected] 78002.52
Net cash flow in 3rd year 378002.52

b) NPV = Present value NCFAT discounted at after tax cost of capita - Initital cash outflow

= [1330380/(1.141) + 1200037.93/(1.141)2 + 1666394.76/(1.141)3]- 2205000

= 3209563.84 - 2205000

= $ 10,04,563.84

c) If operating expenses increases by 1% of sales i.e 76%, then NPV decreases by 9.36%

cash flow after tax will be

Y1 = 1287496, Y2=1155437.97, Y3= 1620011.43

then NPV = 3106496 - 2205000 = $ 910496

% change in NPV = 1004563.84-910496 / 1004563.84 *100 = 9.36%

If cost of capital changes increases by 1% then cost of capital is 15.1% So,

NPV = $ 949500

% decrease in NPV = 1004563.84 -949500.4 / 1004563.84 *100 = 5.48%

if cost of capital Increases by 1% then NPV decreases by 5.48%

d) I have calculated cash flows according to the details given in question and by taking relevant assumptions which are stated above.

cash flow after taxes are calculated after taking into account all tax deductible expenses.


Related Solutions

Polycorp Steel Division is considering a proposal to purchase a new machine to produce a new...
Polycorp Steel Division is considering a proposal to purchase a new machine to produce a new product for a three-year contract. The new machine will cost $1.83 million. The machine has an estimated life of 3 years for accounting and taxation purposes. Installation will cost a further $90,000. The contract will not continue beyond three years and the equipment has an estimated salvage value at the end of three years of $300,000. The tax rate is 29 percent and is...
Polycorp Steel Division is considering a proposal to purchase a new machine to produce a new...
Polycorp Steel Division is considering a proposal to purchase a new machine to produce a new product for a three-year contract. The new machine will cost $1.83 million. The machine has an estimated life of 3 years for accounting and taxation purposes. Installation will cost a further $90,000. The contract will not continue beyond three years and the equipment has an estimated salvage value at the end of three years of $300,000. The tax rate is 29 percent and is...
Polycorp is considering the purchase of a machine for $600,000. The salvage value at the end...
Polycorp is considering the purchase of a machine for $600,000. The salvage value at the end of its three-year life is $100,000. Annual cash operating revenues are $700,000, $600,000 and $550,000 in years 1, 2 and 3, and cash expenses (before interest) are $300,000, $250,000 and $200,000 respectively. The machine will be depreciated for tax purposes using straight-line depreciation of 25% per year. Assume a corporate tax rate of 30% (tax is paid in the year the income is earned)....
Q: You are considering a proposal to produce and market a new sluffing machine. The most...
Q: You are considering a proposal to produce and market a new sluffing machine. The most likely outcomes for the project are as follows: Expected sales: 30,000 units per year Unit price: $50 Variable cost: $30 Fixed cost: $300,000 The project will last for 10 years and requires an initial investment of $1 million, which will be depreciated straight-line over the project life to a final value of zero. The firm’s tax rate is 30%, and the required rate of...
You are considering a proposal to produce and market a new sluffing machine. The most likely...
You are considering a proposal to produce and market a new sluffing machine. The most likely outcomes for the project are as follows: Expected sales: 30,000 units per year Unit price: $50 Variable cost: $30 Fixed cost: $300,000 The project will last for 10 years and requires an initial investment of $1 million, which will be depreciated straight-line over the project life to a final value of zero. The firm’s tax rate is 30%, and the required rate of return...
You are considering a proposal to produce and market a new sluffing machine. The most likely...
You are considering a proposal to produce and market a new sluffing machine. The most likely outcomes for the project are as follows: Expected sales: 100,000 units per year Unit price: $190 Variable cost: $114 Fixed cost: $4,080,000 The project will last for 10 years and requires an initial investment of $11.28 million, which will be depreciated straight-line over the project life to a final value of zero. The firm’s tax rate is 30%, and the required rate of return...
You are considering a proposal to produce and market a new sluffing machine. The most likely...
You are considering a proposal to produce and market a new sluffing machine. The most likely outcomes for the project are as follows: Expected sales: 100,000 units per year Unit price: $190 Variable cost: $114 Fixed cost: $4,080,000 The project will last for 10 years and requires an initial investment of $11.28 million, which will be depreciated straight-line over the project life to a final value of zero. The firm’s tax rate is 30%, and the required rate of return...
You are considering a proposal to produce and market a new sluffing machine. The most likely...
You are considering a proposal to produce and market a new sluffing machine. The most likely outcomes for the project are as follows: Expected sales: 30,000 units per year Unit price: $50 Variable cost: $30 Fixed cost: $300,000 The project will last for 10 years and requires an initial investment of $1 million, which will be depreciated straight-line over the project life to a final value of zero. The firm’s tax rate is 30%, and the required rate of return...
Tocserp is considering the purchase of a new machine that will produce widgets. The widget maker...
Tocserp is considering the purchase of a new machine that will produce widgets. The widget maker will require an initial investment of $12,000 and has an economic life of five years and will be fully depreciated by the straight line method. The machine will produce 1,400 widgets per year with each costing $2.00 to make. Each will be sold at $4.50. Assume Tocserp uses a discount rate of 14 percent and has a tax rate of 34 percent. What is...
A corporation is considering a proposal for the purchase of a machine that will save $250,000...
A corporation is considering a proposal for the purchase of a machine that will save $250,000 per year before taxes. The cost of operating the machine, including maintenance, is $35,000 per year. The machine will be needed for five years after which it will have a zero salvage value. MACRS depreciation will be used, assuming a three‐year class life. The marginal income‐tax rate is 24%. If the firm wants 15% IRR after taxes, how much can it afford to pay...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT