Share
Explore BrainMass

# Parker Products: Net present value of a project for a new detergent.

Parker Products manufactures a variety of household products. The company is considering introducing a new detergent. The company's CFO has collected the following information about the proposed product. (Note: You may or may not need to use all of this information, use only the information that is relevant.)

- The project has an anticipated economic life of 4 years.

- The company will have to purchase a new machine to produce the detergent. The machine has an up-front cost (t = 0) of \$2 million. The machine will be depreciated on a straight-line basis over 4 years (that is, the company's depreciation expense will be \$500,000 in each of the first four years (t = 1, 2, 3, and 4). The company anticipates that the machine will last for four years, and that after four years, its salvage value will equal zero.

- If the company goes ahead with the proposed product, it will have an effect on the company's net operating working capital. At the outset, t = 0, inventory will increase by \$140,000 and accounts payable will increase by \$40,000. At t = 4, the net operating working capital will be recovered after the project is completed.

- The detergent is expected to generate sales revenue of \$1 million the first year (t = 1), \$2 million the second year (t = 2), \$2 million the third year (t = 3), and \$1 million the final year (t = 4). Each year the operating costs (not including depreciation) are expected to equal 50 percent of sales revenue.

- The company's interest expense each year will be \$100,000.

- The new detergent is expected to reduce the after-tax cash flows of the company's existing products by \$250,000 a year (t = 1, 2, 3, and 4).

- The company's overall WACC is 10 percent. However, the proposed project is riskier than the average project for Parker; the project's WACC is estimated to be 12 percent.

- The company's tax rate is 40 percent.

What is the net present value of the proposed project?
(TCO F, G)
a) -\$ 765,903.97
b) -\$1,006,659.58
c) -\$ 824,418.62
d) -\$ 838,997.89
e) -\$ 778,583.43

#### Solution Summary

In an Excel worksheet, the solution is analyzed to produce an answer to the multiple choice question.

\$2.19