2. Analysis of an expansion project Aa Aa E Companies invest in expansion projects with the expectation of increasing the earnings of its business Consider the case of Fox Co.: Fox Co. is considering an investment that will have the following sales, variable costs, and fixed operating costs: Unit sales Sales price Variable cost per unit Fixed operating costs except depreciation Year 1 5,500 $42.57 $22.83 $66,750 33% Year 2 5,200 $43.55 $22.97 $68,950 45% Year 3 5,700 $44.76 $23.45 $69,690 15% Year 4 5,820 $46.79 $23.87 $68,900 7% Accelerated depreciation rate Determine what the project's net present value (NPV) would be when using accelerated depreciation. O This project will require an investment of $15,000 in new equipment. The equipment will have no salvage value at the end of the project's four-year life. Fox pays a constant tax rate of 40%, and it has a weighted average cost of capital (WACC) of 11%. Determine what the project's net present value (NPV) would be when using accelerated depreciation. $95,111 $91,148 $63,407 $79,259 Now determine what the project's NPV would be when using straight-line depreciation. Using the depreciation method will result in the highest NPV for the project. No other firm would take on this project if Fox turns it down. How much should Fox reduce the NPV of this project if it discovered that this project would reduce one of its division's net after-tax cash flows by $500 for each year of the four-year project? $931 $1,706 $1,551 $1,318 O