Explore BrainMass

Explore BrainMass

    Determinig Net Present Value (NPV) of various Proposals

    This content was COPIED from BrainMass.com - View the original, and get the already-completed solution here!

    1.Uneven Cash Flows: Find the NPV (Net Present Value) of a project that requires an investment of $400 now; and another expense of $500 at the end of the 1st year. It gives cash inflows of $300 at the end of year 3, $400 at the end of year 4, and $800 at the end of year 5. The required rate of return is 11%. Is the project acceptable?

    2.Depreciation and Taxes: Atlas Corp needs a new machine that will cost $50,000. Using the straight-line method, Atlas will depreciate it over its useful life of 5 yrs. The machine will add $14,000 annually to the earnings before interest and taxes (EBIT) of Atlas. The WACC of Atlas is 12% and its tax rate is 32%. Should Atlas install the machine?

    3.After-Tax cash flows: You have the opportunity to invest $10,000 in a project that will generate a pretax return of $4,000 annually for the next 10 yrs. You are in the 28% tax bracket, and your after-tax required rate of return is 15%. Should you make the investment?

    4. Uncertain Life: Mercy Hosp is planning to buy an X-ray machine whose total useful life is 4 yrs. However, there is a 25% chance that it may break down completely after 3 yrs. The machine will save $4,500 annually, and it will cost $11,000. The hospital is a tax-exempt entity, and its proper discount rate is 7%. Should Mercy buy the machine?

    © BrainMass Inc. brainmass.com June 3, 2020, 11:01 pm ad1c9bdddf


    Solution Preview

    Please refer attached file for better clarity of tables and formulas.
    Let us see cash flows associated with project
    PV of cash flow=Future Value of cash flow/(1+required rate of return)^period

    Year End Cash Flow PV
    0 -400 -400/(1+11%)^0=-400.00
    1 -500 -500/(1+11%)^1=-450.45
    2 0/(1+11%)^2=0.00
    3 300 300/(1+11%)^3=219.36
    4 400 400/(1+11%)^4=263.49
    5 800 800/(1+11%)^5=474.76
    NPV 107.16
    -ve sign indicate cash outflow

    We get a positive value of NPV ($107.16), It is acceptable.

    Depreciation per year=(Purchase Value-Salvage Value)/Useful life
    Depreciation per year=(50000-0)/5= $10,000.00
    Required rate of return=WACC=12%
    Tax rate=32%
    Let us see cash flows associated with the project
    Taxes=(EBIT-Depreciation)*Tax Rate=(14000-10000)*32%= $1,280.00

    Year End Machine Cost EBIT Taxes ...

    Solution Summary

    There are 4 problems related to capital budgeting techniques. Solutions to these problems explain the methodology to analyze investment proposals based upon NPV method.