Assume that everything is the same for the project except the marginal tax rate is now 35%.
Fantastic news! We've Found the answer you've been seeking!
Question:
Assume that everything is the same for the project except the marginal tax rate is now 35%. What is the new NPV?
Assume that the cost per unit can be decreased to $12 by using cheaper raw materials to produce the shelves. As news of the lower quality shelves spreads, we also expect that units sold will decrease by 7% per year. All other assumptions remain the same. What is the new NPV?
Transcribed Image Text:
unit growth price per unit cost of sales per unit Selling, General & Admin. expense initial investment salvage value useful life Annual Depreciation tax rate discount rate Year Assumptions units Sales Cost of sales Gross Profit Selling, General & Admin. Depreciation EBIT Income Tax Unlevered Net Income Add Back Depreciation Subtract Change in NWC Subtract Capital Expenditure Free Cash Flow Discount Factor FCF Present Value NPV Year Level of NWC Change in NWC Cash Flow Impact of NWC 0% Blue numbers indicate the assumptions 25 15 20,000 incremental overhead 200,000 0 - 5 40,000 Assume straight-line depreciation 30% 15.0% (10,000) (200,000) (210,000) 1 2 10,000 10,000 10,000 250,000 250,000 250,000 150,000 150,000 150,000 100,000 100,000 100,000 100,000 20,000 20,000 20,000 20,000 40,000 40,000 40,000 40,000 40,000 40,000 40,000 40,000 12,000 12,000 12,000 12,000 28,000 28,000 28,000 28,000 40,000 40,000 40,000 40,000 (5,000) (2,000) 2,000 5,000 0 10,000 10,000 (10,000) 63,000 66,000 (210,000) 54,783 21,232 >0, so accept the project 27 70,000 1 15,000 17,000 5,000 2,000 (5,000) (2,000) 4 10,000 250,000 150,000 0.869565217 0.7561437 0.6575162 0.5717532 0.4971767 49,905 46,026 41,738 38,780 3 15,000 (2,000) 2,000 73,000 5 10,000 250,000 150,000 100,000 20,000 40,000 40,000 12,000 28,000 40,000 10,000 78,000 4 10,000 (5,000) (10,000) 5,000 10,000 5 0 NWC at year 5 - 0 becau 0 (netting acr 0 (netting acr unit growth price per unit cost of sales per unit Selling, General & Admin. expense initial investment salvage value useful life Annual Depreciation tax rate discount rate Year Assumptions units Sales Cost of sales Gross Profit Selling, General & Admin. Depreciation EBIT Income Tax Unlevered Net Income Add Back Depreciation Subtract Change in NWC Subtract Capital Expenditure Free Cash Flow Discount Factor FCF Present Value NPV Year Level of NWC Change in NWC Cash Flow Impact of NWC 0% Blue numbers indicate the assumptions 25 15 20,000 incremental overhead 200,000 0 - 5 40,000 Assume straight-line depreciation 30% 15.0% (10,000) (200,000) (210,000) 1 2 10,000 10,000 10,000 250,000 250,000 250,000 150,000 150,000 150,000 100,000 100,000 100,000 100,000 20,000 20,000 20,000 20,000 40,000 40,000 40,000 40,000 40,000 40,000 40,000 40,000 12,000 12,000 12,000 12,000 28,000 28,000 28,000 28,000 40,000 40,000 40,000 40,000 (5,000) (2,000) 2,000 5,000 0 10,000 10,000 (10,000) 63,000 66,000 (210,000) 54,783 21,232 >0, so accept the project 27 70,000 1 15,000 17,000 5,000 2,000 (5,000) (2,000) 4 10,000 250,000 150,000 0.869565217 0.7561437 0.6575162 0.5717532 0.4971767 49,905 46,026 41,738 38,780 3 15,000 (2,000) 2,000 73,000 5 10,000 250,000 150,000 100,000 20,000 40,000 40,000 12,000 28,000 40,000 10,000 78,000 4 10,000 (5,000) (10,000) 5,000 10,000 5 0 NWC at year 5 - 0 becau 0 (netting acr 0 (netting acr
Expert Answer:
Answer rating: 100% (QA)
To calculate the new NPV Net Present Value we will need to adjust for the changes in the marginal tax rate and the changes due to the decreased cost per unit and decreased units sold Ill go through th... View the full answer
Related Book For
Posted Date:
Students also viewed these finance questions
-
Since the Covid-19 outbreak, the use of sports facilities and venues has dropped significantly. You have a group of friends who are frequent visitors to a swimming pool and they are interested in...
-
Students in one of the authors prestatistics classes anonymously estimated the authors age (in years). Their responses are described by the stemplot in Fig. 54. Variable: Age Decimal point is 1...
-
is an acute angle such that tan() =1/3. What is the value of 1010. (sin + cos)? 3.
-
The electric field on the surface of an irregularly shaped conductor varies from 56.0 kN/C to 28.0 kN/C. Calculate the local surface charge density at the point on the surface where the radius of...
-
Jackson, a self-employed taxpayer, uses his automobile 90% for business and during 2019 drove a total of 14,000 business miles. Information regarding his car expenses is listed below. Business...
-
Non-current liabilities are those which: a. Are due for repayment in less than one year b. Are never repaid c. Are due for repayment after more than one year d. Will be repaid in one year's time
-
The pulley in Fig. 9.35 has radius R and a moment of inertia l. The rope does not slip over the pulley, and the pulley spins on a frictionless axle. The coefficient of kinetic friction between block...
-
A farmer wants to put up fencing around his rectangular field to keep his cows from grazing the growing plants. 1. If the length of the field is 300 ft and the width is half of the length, find the...
-
PLEASE HELP ME WITH THIS... SEE THE LINKS OF THE ARTICLES FOR ANSWERING THE QUESTION. PLEASE BE ABUNDANT AND IN OWN WORDS. NO INFORMATION MISSING. After reading the articles "What we know now..."...
-
If for the last month your product sold 13,521 units for a total revenue of $425,000 and had a total Cost of Goods Sold of $225,000 plus promotion expenses of $20,000, advertising expenses of $26,000...
-
Jacobs Manufacturing sold merchandise on November 7 , 2 0 2 3 with an invoice price of $ 1 8 , 0 0 0 with terms of 3 / 1 0 , n / 3 0 . Prepare the journal to record the following: Record the sale on...
-
How do emergent structures, characterized by self-organizing principles and distributed decision-making authority, challenge traditional hierarchical models of organizational governance and redefine...
-
BO - C. Setup Account in the Chart of Accounts 1. Bad Debt Expense a) Account Type: b) Detail Type (Tax Form Section): 2. Allowance for Doubtful Accounts account if using allowance method a) Account...
-
Perfect Partics, Inc. has several divisions. One division provides birthday parties at their facility. Each party sold provides cntertainment, decorations, food, and party favors for 1 0 children....
-
Puget Sound Divers is a company that provides diving servicessuch as underwater ship repairs to clients in the Puget Sound area.The company??s planning budget for May appears below: Puget SoundDiv 2...
-
Digital Fruit is financed solely by common stock and has outstanding 25 million shares with a market price of $10 a share. It now announces that it intends to issue $160 million of debt and to use...
-
The returns from a project are normally distributed with a mean of 220,000 and a standard deviation of 160,000. If the project loses more than 80,000 the company will be made insolvent. What is the...
-
Alder plc is considering four projects, for which the cash flows have been calculated as follows: The appropriate rate of discount is judged to be 10 per cent for risk-free projects. Accepting one of...
-
Shares in F and G are perfectly negatively correlated. a. Calculate the expected return and standard deviation from a portfolio consisting of 50 per cent of F and 50 per cent of G. b. How would you...
-
The Welding Department of Nagano Manufacturing Company has the following production and manufacturing cost data for February 2002. All materials are added at the beginning of the process. Nagano uses...
-
With the popularity of the Apple iPad, the tablet computer market is experiencing high growth rates and record demand levels. Using the Internet as a research tool, complete a five forces analysis...
-
The ledger of Grogan Company has the following work in process account. Production records show that there were 800 units in the beginning inventory, 30% complete, 1,100 units started, and 1,300...
Study smarter with the SolutionInn App