# Determinig Net Present Value (NPV) of various Proposals

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 ad1c9bdddfhttps://brainmass.com/business/capital-budgeting/determinig-net-present-value-npv-of-various-proposals-259437

#### Solution Preview

Please refer attached file for better clarity of tables and formulas.

Solution:

1.

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.

2.

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.