As the financial advisor to Have Fun Manufacturing you are evaluating the following new investment in a manufacturing project: -

• The project has a useful life of 8 years.
• Land costs $10m and is estimated to have a resale value of $25m at the completion of the project.
• Buildings cost $12m, with allowable depreciation of 8% pa reducing balance and a salvage value of $10m.
• Equipment costs $5m, with allowable depreciation of 15% pa reducing balance and a salvage value of $1m. An investment allowance of 20% of the equipment cost is available.
• Revenues are expected to be $13m in year one and rise at 5% pa.
• Cash variable costs are estimated at 40% of revenue.
• Cash fixed costs are estimated at $3m pa.
• The firm has spent $2m on research and development for the project.
• Managerial salaries of $900,000 will be allocated to the project, but these managerial positions will be unaffected by the acceptance of the project.
• An amount of $200,000 has been spent on a feasibility study for the new project.
• The project is to be partially financed with a loan of $14m to be repaid annually with equal instalments at a rate of 3% pa over 8 years.
• Except for initial outlays, assume cash flows occur at the end of each year.
• The tax rate is 30% and is payable in the year in which profit is earned.
• The after-tax required return for the project is 12% pa.

Tasks

1. Calculate the NPV. Is the project acceptable? Why or why not? Explain and defend your processes, answer, and calculations clearly.