50.1K

Verified Solution

Link Copied!

A company estimates 16,500 units of a new product could be sold annually over the next 8 years at a price of $23,500 each. Variable cost per unit is $19,700 and fixed costs total $31 million per year. Start-up costs include $80 million to build production facilities, $4.50 million in land, and $15 million in net working capital. The $80 million facility is made up of a building valued at $12 million and $68 million of equipment. The building and equipment qualify for CCA rates of 4% and 20%, respectively. At the end of the project's life, the facilities (including the land) will be sold for an estimated $19.80 million. Assume the building's portion of this value will be $6.50 million and the value of the land remains unchanged. Start-up would also require initial expenses of $3.10 million, which are tax deductible. The company pays taxes at a 33% rate and uses a 16% discount rate on projects such as this one.

1. What is the cash flow in year 0?

2. What is the annual after-tax cash flow excluding the depreciation tax shield in the middle years of the projects life (i.e. in years 1-7)?

3. What is the after-tax cash flow excluding the depreciation tax shield in year 8?

4. What is the present value of the CCA Tax Shield of the building and the manufacturing equipment.

5. What is the NPV of the project?

6. Should the company accept the project?

Answer & Explanation Solved by verified expert

See Answer