Question
Better Mousetraps has developed a new trap. It can go into production for an initial investment in equipment of $6.3 million. The equipment will be
Better Mousetraps has developed a new trap. It can go into production for an initial investment in equipment of $6.3 million. The equipment will be depreciated straight-line over 6 years to a value of zero, but in fact it can be sold after 6 years for $549,000. The firm believes that working capital at each date must be maintained at a level of 10% of next years forecast sales. The firm estimates production costs equal to $1.60 per trap and believes that the traps can be sold for $6 each. Sales forecasts are given in the following table. The project will come to an end in 6 years, when the trap becomes technologically obsolete. The firms tax bracket is 35%, and the required rate of return on the project is 10%. Use the MACRS depreciation schedule.
Year: | 0 | 1 | 2 | 3 | 4 | 5 | 6 | Thereafter |
---|---|---|---|---|---|---|---|---|
Sales (millions of traps) | 0 | 0.6 | 0.8 | 1.0 | 1.0 | 0.5 | 0.3 | 0 |
What is project NPV?
Note: Do not round intermediate calculations. Enter your answer in millions rounded to 4 decimal places.
By how much would NPV increase if the firm uses double-declining-balance depreciated with a later switch to straight-line when remaining project life is only two years?
Note: Do not round intermediate calculations. Enter your answer in whole dollars not in millions.
MARCS Depreciation Schedule
Year(s) | Recovery Period Class | |||||
---|---|---|---|---|---|---|
3 Year | 5 Year | 7 Year | 10 Year | 15 Year | 20 Year | |
1 | 33.33 | 20.00 | 14.29 | 10.00 | 5.00 | 3.75 |
2 | 44.45 | 32.00 | 24.49 | 18.00 | 9.50 | 7.22 |
3 | 14.81 | 19.20 | 17.49 | 14.40 | 8.55 | 6.68 |
4 | 7.41 | 11.52 | 12.49 | 11.52 | 7.70 | 6.18 |
5 | 11.52 | 8.93 | 9.22 | 6.93 | 5.71 | |
6 | 5.76 | 8.92 | 7.37 | 6.23 | 5.28 | |
7 | 8.93 | 6.55 | 5.90 | 4.89 | ||
8 | 4.46 | 6.55 | 5.90 | 4.52 | ||
9 | 6.56 | 5.91 | 4.46 | |||
10 | 6.55 | 5.90 | 4.46 | |||
11 | 3.28 | 5.91 | 4.46 | |||
12 | 5.90 | 4.46 | ||||
13 | 5.91 | 4.46 | ||||
14 | 5.90 | 4.46 | ||||
15 | 5.91 | 4.46 | ||||
16 | 2.95 | 4.46 | ||||
17-20 | 4.46 | |||||
21 | 2.23 |
Notes: 1. Tax depreciation is lower in the first year because assets are assumed to be in services for 6 months. 2. Real property is depreciation stright-line over 27.5 years for residential property and 39 years for nonresidential property.
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started